559.9
Revenue¥M
537.3
567.7
596.2
623.3
630.1
641.4
660.5
693.0
700.3
720.2
607.9
2.71%
3.19%
74
14.71
Revenue growth%
2.59
1.88
0.40
0.55
0.40
0.40
2.72
4.02
4.22
3.32
6.69
3.32
2.23
54
13.35
Gross margin%
0.40
0.77
0.40
0.40
0.40
1.68
1.61
2.98
4.48
2.55
2.09
2.55
1.19
17
3.30
Operating margin%
13.21
15.73
17.87
15.71
13.89
12.52
11.59
9.20
7.68
6.62
5.48
9.20
12.86
67
14.81
Net margin%
24.61
27.45
29.54
26.78
24.52
23.83
21.02
19.98
19.42
18.17
13.54
19.98
24.17
20
22.34
P/E ratio (avg)x
51.10
56.44
65.91
65.71
69.46
77.63
86.36
90.96
101.7
119.6
24.69
90.96
73.54
65
35.16
EV/EBITx
30.39
33.13
35.50
30.96
33.20
31.87
31.23
33.28
35.86
37.84
28.80
33.28
33.16
68
4.82
FCF yield (avg)%
30.42
27.43
25.90
24.31
22.72
25.63
25.12
26.60
23.66
26.61
19.91
25.63
25.76
84
5.86
FCF margin%
12.38
13.97
14.59
16.99
16.61
18.67
18.15
17.58
17.62
16.56
7.22
17.62
16.80
58
1.369
FCF / Net incomex
0.927
1.072
1.173
1.244
1.383
1.437
1.541
1.642
1.869
1.998
0.916
1.642
1.410
42
20.42
ROIC%
15.12
12.52
11.26
10.07
9.53
12.10
9.35
6.63
7.31
9.05
7.05
9.05
9.80
85
28.71
Return on equity%
3.81
4.62
4.92
7.84
6.30
7.63
5.06
3.90
1.02
0.40
21.26
3.90
4.77
86
9.81
Return on assets%
24.00
25.05
25.14
27.10
27.10
27.92
26.66
28.55
30.24
28.35
14.37
28.35
27.10
79
6.44
EPS¥
4.68
5.20
5.22
6.16
6.16
6.30
6.18
6.99
7.71
8.22
6.95
5.93%
5.89%
—
2.52
EPS growth%
12.89
14.08
15.52
12.75
13.23
11.58
9.96
7.07
5.23
5.74
21.92
7.07
12.17
85
3.12
Bookvalue per sh¥
11.10
11.23
12.07
13.57
15.28
15.29
15.75
18.21
19.37
20.83
1.31
6.39%
8.09%
—
5.26
FCF per share¥
1.19
1.15
1.08
1.12
1.01
1.02
1.09
1.10
1.08
1.08
3.63
1.42%
(1.00%)
—
2.58
Dividend per sh¥
5.67
6.00
6.72
6.28
6.05
5.81
5.31
4.80
4.68
4.64
3.47
(5.18%)
(0.99%)
—
9.47
Div yield (avg)%
17.99
18.54
20.35
19.99
21.49
23.24
21.55
22.85
24.39
24.84
9.33
23.24
21.52
24
11.41
Payout ratio%
25.02
27.61
26.91
25.55
24.73
24.08
25.41
24.26
21.65
20.02
17.19
24.08
24.88
84
82.34
Shares (diluted)M
93.72
89.05
84.82
86.18
101.7
105.4
113.9
124.5
138.4
141.9
78.59
6.89%
4.27%
17
18.97
Buyback yield%
8.15
10.72
10.70
9.63
7.28
9.13
7.38
7.21
9.22
6.77
15.90
7.38
8.64
7
0.367
D/E ratiox
2.170
2.398
2.279
2.367
2.185
1.948
1.732
1.806
1.842
1.869
1.725
1.842
2.059
72
0.238
Enterprise value¥B
0.779
0.820
0.855
0.902
0.939
0.984
1.125
1.178
1.192
1.210
0.081
5.21%
4.30%
66
424.0
LT debt¥M
95.61
106.1
121.3
132.0
141.3
155.1
155.5
180.7
175.7
189.8
32.43
6.08%
8.82%
9
Revenue
¥720.2M
3.19%
1.00×
Cost of revenue
¥504.2M
3.19%
1.00×
Operating expenses
¥98.88M
3.47%
1.03×
Goodwill & intangibles
20.10%