633.7
Revenue¥M
483.1
509.0
543.8
566.1
579.6
591.4
622.7
642.4
655.5
692.0
669.4
3.61%
3.95%
21
5.85
Revenue growth%
13.92
14.31
15.90
14.80
16.03
15.70
16.36
14.84
12.16
10.41
29.67
14.84
14.82
5
9.10
Gross margin%
23.27
26.23
24.21
26.82
29.33
28.18
25.94
28.55
26.40
29.02
8.75
28.18
26.61
57
28.32
Operating margin%
18.73
20.91
19.70
18.06
17.32
14.52
13.17
13.81
11.52
8.96
25.54
13.17
15.92
6
5.71
Net margin%
22.47
22.96
22.45
21.29
23.64
26.28
25.01
26.27
28.15
29.64
7.59
26.28
24.33
71
10.34
P/E ratio (avg)x
22.05
20.98
22.64
24.04
26.34
26.71
29.39
30.03
31.28
31.35
12.21
30.03
26.53
60
28.26
EV/EBITx
23.73
26.54
28.91
30.99
33.18
36.47
34.60
33.26
34.26
38.40
24.99
34.60
33.22
8
23.12
FCF yield (avg)%
18.23
20.68
18.37
20.31
18.17
18.58
15.64
14.83
15.84
14.36
16.45
15.64
18.20
28
19.62
FCF margin%
22.47
23.52
25.71
27.86
26.39
29.06
27.12
28.35
28.45
27.63
12.61
28.35
27.37
50
0.429
FCF / Net incomex
1.064
1.126
1.216
1.312
1.280
1.431
1.311
1.508
1.686
1.716
0.550
1.508
1.312
6
5.37
ROIC%
5.72
8.38
8.01
6.11
8.21
8.72
9.71
11.14
11.91
11.99
3.65
11.14
8.55
32
25.07
Return on equity%
25.41
23.76
23.96
22.58
24.30
25.51
24.81
25.25
24.59
25.13
10.34
25.13
24.70
91
5.39
Return on assets%
21.77
19.14
21.91
20.26
22.75
22.92
21.61
23.40
25.78
27.55
6.23
23.40
22.33
20
0.16
EPS¥
0.12
0.14
0.13
0.12
0.11
0.12
0.11
0.12
0.11
0.10
0.17
(1.73%)
(1.43%)
—
10.31
EPS growth%
29.20
28.77
27.45
30.24
32.50
29.74
31.37
34.11
35.66
36.16
22.30
34.11
30.80
54
0.32
Bookvalue per sh¥
0.22
0.20
0.22
0.25
0.26
0.28
0.27
0.27
0.27
0.26
0.33
(0.75%)
1.34%
—
0.61
FCF per share¥
0.63
0.72
0.75
0.78
0.91
0.98
1.03
1.03
1.08
1.17
0.58
5.28%
6.43%
—
0.64
Dividend per sh¥
0.55
0.53
0.52
0.48
0.45
0.42
0.41
0.44
0.44
0.43
0.25
(0.57%)
(1.33%)
—
11.41
Div yield (avg)%
32.81
31.62
31.77
30.18
31.01
32.05
31.59
33.47
34.58
31.74
24.15
32.05
31.76
26
15.33
Payout ratio%
1.87
4.28
6.30
7.85
10.80
8.39
6.11
8.39
6.94
4.96
23.92
6.94
6.62
20
1.095
Shares (diluted)B
1.776
1.682
1.815
1.803
2.119
2.171
2.413
2.771
2.613
2.578
1.104
4.00%
4.28%
91
15.44
Buyback yield%
5.77
5.03
6.66
7.82
5.55
6.97
9.78
8.93
7.71
6.64
2.43
7.71
6.81
64
0.287
D/E ratiox
0.613
0.612
0.676
0.596
0.625
0.668
0.702
0.779
0.813
0.747
0.467
0.747
0.672
56
370.5
Enterprise value¥M
159.1
149.5
128.5
128.9
129.9
112.5
121.2
125.0
125.9
120.8
244.1
(1.44%)
(1.86%)
64
38.23
LT debt¥M
50.93
60.36
64.14
74.03
86.44
91.11
95.74
94.42
93.34
102.8
234.5
3.53%
8.90%
37
Revenue
¥692.0M
3.95%
1.00×
Cost of revenue
¥320.2M
4.04%
1.01×
Operating expenses
¥161.7M
3.89%
0.99×
Goodwill & intangibles
16.86%