905.3
Revenue¥M
740.6
755.2
769.8
768.8
782.0
798.8
795.9
801.7
805.0
801.5
959.2
0.49%
0.71%
18
7.49
Revenue growth%
37.77
38.24
38.02
39.88
40.14
37.73
35.34
35.48
33.81
35.71
20.04
35.48
37.75
68
28.49
Gross margin%
4.20
2.74
0.53
0.40
0.40
0.40
2.36
3.30
4.14
3.62
15.83
3.30
2.55
54
23.50
Operating margin%
17.56
15.19
12.60
13.62
16.23
13.42
10.56
11.15
8.40
7.82
10.98
10.56
13.01
88
3.20
Net margin%
5.38
2.83
2.75
2.76
4.83
2.47
2.53
5.25
6.55
5.41
12.49
5.25
3.83
22
35.54
P/E ratio (avg)x
29.19
33.75
38.55
42.62
47.22
49.93
53.80
61.02
68.96
74.75
18.56
61.02
48.58
81
25.55
EV/EBITx
27.94
28.82
26.11
26.17
23.55
20.38
18.79
20.36
17.88
18.51
25.35
18.79
21.97
75
12.49
FCF yield (avg)%
19.40
17.27
16.44
18.45
20.61
17.99
19.23
18.93
16.12
18.68
20.50
18.68
18.56
25
27.82
FCF margin%
20.78
19.85
20.70
18.98
19.58
19.83
21.34
21.87
24.49
21.85
21.60
21.85
20.74
25
0.963
FCF / Net incomex
2.047
2.032
2.183
2.341
2.382
2.688
2.829
3.209
3.797
3.922
0.377
3.209
2.535
89
2.22
ROIC%
19.20
19.91
21.56
20.76
17.81
20.52
18.59
20.72
18.83
16.29
27.48
18.83
19.56
58
29.26
Return on equity%
2.80
3.79
3.76
6.65
7.51
9.16
12.11
14.07
11.22
9.56
10.12
11.22
8.34
28
5.45
Return on assets%
10.37
10.74
9.61
7.32
9.20
7.61
9.75
7.06
5.78
3.90
9.35
7.06
8.40
87
1.52
EPS¥
2.08
2.23
2.38
2.38
2.29
2.18
1.97
2.05
2.05
1.82
1.67
(4.48%)
(0.77%)
—
12.38
EPS growth%
19.99
22.27
21.06
19.59
17.95
18.22
17.55
19.81
20.12
22.69
23.38
19.81
19.90
37
3.10
Bookvalue per sh¥
3.20
3.31
3.61
3.43
3.29
3.12
3.53
3.25
3.63
3.41
3.59
0.71%
1.45%
—
2.40
FCF per share¥
3.18
3.66
4.19
4.72
5.53
6.46
6.33
6.21
6.87
6.58
2.22
3.56%
7.02%
—
1.04
Dividend per sh¥
4.89
5.70
6.31
7.63
8.85
10.72
11.21
13.48
13.96
16.31
1.12
13.01%
14.55%
—
4.57
Div yield (avg)%
32.70
30.09
32.13
31.62
34.27
35.71
38.26
35.43
36.92
36.99
21.24
36.92
34.85
88
22.68
Payout ratio%
25.89
26.70
24.94
25.50
23.20
25.68
23.03
23.32
20.82
23.03
28.26
23.03
24.13
34
105.1
Shares (diluted)M
162.2
180.0
169.8
167.0
156.9
170.4
158.7
174.6
172.2
166.1
104.5
1.14%
1.82%
31
28.87
Buyback yield%
0.40
2.09
1.94
0.74
0.70
3.59
1.90
1.15
3.73
3.22
18.62
3.22
1.92
75
1.558
D/E ratiox
0.979
1.134
1.166
1.208
1.219
1.171
1.113
1.172
1.096
1.238
0.695
1.171
1.168
31
441.8
Enterprise value¥M
52.85
61.84
65.39
63.87
60.25
64.77
62.63
72.13
78.37
82.99
664.2
6.62%
5.64%
58
584.4
LT debt¥M
461.6
448.6
447.2
437.3
497.0
513.2
602.9
615.2
722.7
689.1
297.0
6.76%
4.56%
44
Revenue
¥801.5M
0.71%
1.00×
Cost of revenue
¥424.5M
1.18%
1.05×
Operating expenses
¥149.3M
0.05%
0.94×
Goodwill & intangibles
20.40%