677.3
Revenue¥M
485.6
518.7
548.1
597.9
641.8
696.1
755.9
805.0
878.2
958.8
720.0
8.36%
7.66%
32
13.51
Revenue growth%
12.94
15.25
14.78
14.65
14.73
15.40
16.19
17.82
16.55
18.53
28.78
16.55
15.33
61
22.70
Gross margin%
24.41
25.56
22.77
23.19
24.53
25.68
28.10
28.08
30.01
31.09
27.29
28.10
25.62
53
26.04
Operating margin%
28.01
25.19
23.02
23.95
26.79
24.19
25.53
23.59
21.65
21.81
29.41
23.59
24.07
68
10.48
Net margin%
13.40
12.36
15.08
15.77
14.73
13.55
10.81
13.65
12.63
13.21
29.83
13.21
13.48
13
37.52
P/E ratio (avg)x
44.27
52.58
52.77
61.75
63.49
64.21
68.53
74.94
84.57
93.82
20.08
74.94
63.85
23
9.113
EV/EBITx
21.81
24.29
27.41
29.05
31.03
28.88
26.60
27.11
25.68
27.72
30.21
27.11
27.26
21
29.28
FCF yield (avg)%
14.25
16.40
16.67
17.41
14.71
12.13
11.40
12.73
12.90
12.94
16.41
12.73
13.60
39
17.79
FCF margin%
6.51
7.79
9.61
8.56
6.08
7.13
4.78
6.30
8.22
6.98
17.32
6.98
7.05
77
1.124
FCF / Net incomex
0.873
0.962
1.088
1.263
1.440
1.705
1.813
2.006
2.333
2.813
0.501
2.006
1.573
70
20.02
ROIC%
2.13
0.40
0.40
0.99
0.40
2.20
3.61
6.45
6.39
6.10
29.52
6.10
2.16
61
3.25
Return on equity%
17.34
15.31
16.45
13.97
14.44
14.53
14.75
14.49
15.61
15.49
9.79
14.75
15.03
89
21.75
Return on assets%
9.56
10.44
7.64
7.59
7.03
5.54
5.29
6.10
5.63
6.39
3.01
5.63
6.71
22
1.79
EPS¥
2.31
2.05
1.76
1.61
1.54
1.66
1.64
1.64
1.76
1.70
1.85
2.00%
(4.46%)
—
28.54
EPS growth%
15.01
15.63
12.65
15.36
15.02
15.34
15.16
13.13
15.56
16.29
17.76
15.34
15.25
77
1.42
Bookvalue per sh¥
2.82
2.67
3.03
3.01
2.77
2.66
2.87
2.66
2.74
2.57
3.17
(1.50%)
(0.32%)
—
2.69
FCF per share¥
2.56
2.31
2.25
2.07
2.08
1.86
1.99
2.06
1.88
2.04
2.25
(0.38%)
(1.52%)
—
1.29
Dividend per sh¥
3.02
3.06
3.30
3.07
3.43
3.91
4.51
4.54
4.58
4.42
2.15
5.21%
4.27%
—
10.98
Div yield (avg)%
5.57
5.83
7.39
7.26
9.37
7.36
6.02
3.95
2.48
0.40
25.84
3.95
5.92
49
21.20
Payout ratio%
28.05
28.79
29.27
31.73
30.61
28.58
28.38
27.09
26.04
24.16
10.81
27.09
28.48
81
189.5
Shares (diluted)M
126.4
116.7
113.5
112.4
111.0
97.90
102.4
97.22
93.48
87.18
191.3
(4.72%)
(4.09%)
17
23.25
Buyback yield%
6.76
7.28
9.30
8.32
9.85
9.69
8.60
8.22
8.06
9.01
20.67
8.60
8.46
83
0.847
D/E ratiox
0.499
0.477
0.551
0.573
0.661
0.659
0.730
0.772
0.897
0.975
1.306
0.772
0.660
7
254.8
Enterprise value¥M
610.5
646.2
614.4
619.9
654.9
634.0
706.4
739.6
742.3
779.1
935.7
3.53%
3.44%
69
0.427
LT debt¥B
1.581
1.598
1.909
1.917
2.275
2.466
2.465
2.852
3.212
3.487
0.305
8.92%
8.89%
23
Revenue
¥958.8M
7.66%
1.00×
Cost of revenue
¥449.0M
7.58%
0.99×
Operating expenses
¥195.9M
8.36%
1.07×
Goodwill & intangibles
20.15%