113.1
Revenue¥M
467.3
460.3
460.4
465.5
479.1
479.8
489.2
500.7
501.4
504.8
121.2
1.05%
1.03%
10
26.77
Revenue growth%
11.06
9.49
10.75
10.82
11.21
13.56
15.50
13.81
11.49
11.72
14.27
13.56
11.35
63
21.21
Gross margin%
9.12
6.25
8.21
5.26
7.56
5.27
5.77
4.19
6.40
7.11
15.85
5.77
6.33
13
5.02
Operating margin%
17.46
16.86
16.65
19.22
19.04
20.98
22.13
20.03
22.82
24.47
15.87
22.13
19.62
22
25.96
Net margin%
15.61
15.12
13.62
13.57
15.80
15.64
14.62
15.77
15.49
16.43
12.77
15.64
15.55
91
31.22
P/E ratio (avg)x
18.70
19.39
20.02
19.64
20.62
22.91
26.88
31.31
35.18
35.11
16.10
31.31
21.77
77
12.58
EV/EBITx
6.296
6.904
7.996
8.451
8.504
9.430
10.30
10.60
12.30
13.39
32.12
10.60
8.967
30
21.34
FCF yield (avg)%
17.72
18.38
17.77
17.35
17.20
18.38
17.92
17.98
19.53
19.88
18.31
18.38
17.95
5
27.94
FCF margin%
5.45
3.76
6.67
7.75
8.39
8.76
9.61
7.87
8.91
8.28
16.50
8.76
8.07
10
1.296
FCF / Net incomex
2.344
2.231
2.428
2.520
2.411
2.691
2.681
2.834
3.196
3.343
0.857
2.834
2.600
86
12.55
ROIC%
31.30
30.85
31.95
32.68
31.81
30.91
30.72
28.15
29.28
26.44
24.32
29.28
30.88
46
11.36
Return on equity%
25.99
26.93
28.44
28.38
27.14
25.30
27.19
24.45
25.04
23.78
2.54
25.04
26.46
91
24.26
Return on assets%
35.13
35.23
37.10
39.45
37.37
36.98
37.66
39.31
40.45
43.13
25.19
39.31
37.51
79
0.30
EPS¥
1.81
1.92
1.98
2.07
2.14
1.96
1.96
1.85
2.04
1.93
0.31
(2.01%)
1.48%
—
19.44
EPS growth%
13.76
15.62
16.98
15.20
15.09
14.32
14.85
16.17
13.22
14.42
17.70
14.42
14.97
6
0.70
Bookvalue per sh¥
1.83
1.86
1.85
1.94
1.93
2.16
2.00
2.03
2.09
2.35
1.35
4.01%
3.21%
—
1.06
FCF per share¥
1.92
1.86
1.78
1.79
1.74
2.05
1.95
1.96
2.30
2.55
1.50
7.93%
3.99%
—
0.72
Dividend per sh¥
0.88
0.90
0.83
0.76
0.66
0.65
0.69
0.73
0.69
0.67
0.38
0.12%
(3.45%)
—
19.01
Div yield (avg)%
7.25
6.49
8.83
11.21
10.41
12.16
12.84
11.84
14.03
16.31
22.60
12.84
11.52
25
12.13
Payout ratio%
9.01
10.75
8.41
9.34
7.30
5.02
7.13
7.57
5.12
7.32
22.88
7.13
7.45
81
148.0
Shares (diluted)M
213.3
196.5
191.3
185.2
182.3
173.8
195.9
196.0
181.8
200.6
147.9
1.93%
(1.14%)
32
27.53
Buyback yield%
20.97
21.45
23.94
22.06
23.19
25.46
23.47
21.99
20.49
22.20
29.11
22.20
22.13
13
0.828
D/E ratiox
1.636
1.902
1.998
2.261
2.636
2.650
2.862
3.046
3.043
3.390
1.709
3.043
2.643
67
363.6
Enterprise value¥M
249.1
280.8
300.1
334.2
332.4
375.0
363.7
406.5
378.8
393.8
365.6
3.45%
5.14%
44
337.7
LT debt¥M
338.3
341.6
314.7
307.1
276.1
240.5
238.9
226.4
230.7
246.5
18.62
(2.25%)
(3.79%)
88
Revenue
¥504.8M
1.03%
1.00×
Cost of revenue
¥353.4M
1.03%
1.00×
Operating expenses
¥89.68M
0.32%
0.93×
Goodwill & intangibles
16.57%