554.1
Revenue¥M
656.2
687.6
696.6
710.7
747.1
784.4
804.0
828.9
848.1
867.3
604.7
3.03%
3.33%
45
18.83
Revenue growth%
27.77
25.08
26.34
27.35
26.39
26.51
25.79
23.76
21.63
19.28
23.77
23.76
26.06
11
2.47
Gross margin%
25.96
25.19
26.01
26.11
27.12
25.32
25.77
28.02
30.53
30.66
26.88
28.02
26.06
44
25.23
Operating margin%
14.34
13.19
11.08
8.74
11.32
10.61
10.33
11.38
8.99
11.42
14.80
10.61
11.20
70
15.64
Net margin%
5.70
8.40
11.27
10.91
11.39
10.32
8.29
7.58
8.89
10.08
9.18
8.89
9.48
92
23.52
P/E ratio (avg)x
37.12
38.33
38.25
38.68
36.75
35.09
35.71
33.22
30.07
26.86
28.76
33.22
36.23
42
23.74
EV/EBITx
29.49
30.91
30.50
27.98
27.15
24.72
25.66
29.13
32.46
31.08
37.87
29.13
29.31
71
6.16
FCF yield (avg)%
22.78
22.21
19.22
21.74
22.92
22.99
20.18
19.88
18.63
19.81
26.34
19.88
20.96
7
28.71
FCF margin%
13.73
11.87
9.39
7.01
8.47
11.23
12.91
12.25
15.10
12.87
13.18
12.87
12.06
33
1.114
FCF / Net incomex
1.300
1.299
1.550
1.871
1.837
1.889
1.891
2.150
2.499
2.501
0.879
2.150
1.880
11
4.31
ROIC%
0.40
0.40
1.28
1.17
0.40
2.62
3.10
4.59
2.79
5.43
27.31
3.10
1.95
60
25.54
Return on equity%
21.01
21.86
23.20
23.52
25.00
22.21
19.53
22.15
23.42
24.32
11.66
22.21
22.70
54
18.75
Return on assets%
22.34
20.41
19.58
21.03
19.70
22.41
22.59
23.25
21.86
20.10
11.37
22.41
21.45
61
3.93
EPS¥
1.96
1.94
1.97
2.28
2.52
2.88
3.45
3.72
4.06
4.43
4.10
11.90%
9.79%
—
10.35
EPS growth%
16.80
14.74
12.12
15.08
15.18
14.13
15.73
15.35
15.74
16.44
3.25
15.73
15.27
38
2.40
Bookvalue per sh¥
3.95
3.42
3.31
3.46
3.60
3.42
3.20
3.14
2.74
2.74
4.78
(5.33%)
(3.30%)
—
1.40
FCF per share¥
1.53
1.40
1.32
1.36
1.48
1.47
1.26
1.26
1.35
1.25
4.34
(3.32%)
(3.04%)
—
2.49
Dividend per sh¥
6.86
6.57
6.52
6.54
6.67
6.90
7.88
8.47
8.88
8.84
1.77
5.79%
4.14%
—
27.65
Div yield (avg)%
5.96
5.15
7.26
5.98
5.65
7.34
9.64
8.45
10.61
12.77
3.34
9.64
7.30
41
11.48
Payout ratio%
28.91
28.22
26.92
29.23
29.40
32.13
33.45
35.06
35.64
35.05
11.67
35.05
30.77
29
158.5
Shares (diluted)M
186.0
182.4
187.9
191.9
169.4
162.0
150.9
141.1
125.5
116.4
159.7
(7.23%)
(4.09%)
32
8.00
Buyback yield%
18.45
20.71
22.03
24.03
22.92
23.29
23.60
24.90
26.29
25.68
15.43
24.90
23.44
77
1.689
D/E ratiox
1.686
1.619
1.488
1.420
1.329
1.428
1.462
1.302
1.235
1.163
0.539
1.302
1.424
66
1,100
Enterprise value¥M
257.5
246.5
250.3
251.2
270.2
255.1
224.4
218.2
194.8
173.1
661.6
(8.52%)
(3.85%)
18
0.153
LT debt¥B
0.742
0.708
0.686
0.757
0.820
0.931
0.973
0.980
0.999
1.006
0.057
4.18%
2.46%
77
Revenue
¥867.3M
3.33%
1.00×
Cost of revenue
¥450.0M
3.60%
1.03×
Operating expenses
¥129.5M
2.17%
0.89×
Goodwill & intangibles
18.76%