270.6
Revenue¥M
688.6
695.1
716.6
736.6
736.3
746.0
741.4
770.1
801.6
827.8
283.6
2.37%
1.87%
31
7.85
Revenue growth%
7.23
9.77
10.98
11.49
12.45
9.76
7.46
4.82
5.43
5.77
8.41
5.77
8.61
79
9.75
Gross margin%
22.80
19.90
22.59
24.87
26.21
25.64
24.40
23.81
21.09
22.90
16.95
23.81
23.35
46
5.87
Operating margin%
21.88
22.95
24.69
25.99
27.42
28.24
25.37
27.21
24.66
25.53
4.65
25.53
25.45
77
18.46
Net margin%
18.72
17.80
19.82
18.68
18.99
17.38
17.38
15.88
15.49
14.79
14.32
15.88
17.59
49
10.90
P/E ratio (avg)x
11.42
11.46
12.53
12.17
12.45
14.01
14.17
14.90
14.62
15.79
31.04
14.62
13.27
18
33.38
EV/EBITx
16.26
17.69
16.90
18.39
20.85
22.18
22.55
20.50
22.36
21.34
13.22
22.18
20.68
85
4.30
FCF yield (avg)%
27.62
26.18
23.29
23.92
25.44
27.80
28.39
30.24
32.18
33.05
15.61
30.24
27.71
43
14.54
FCF margin%
10.17
10.39
9.06
9.84
9.71
7.15
6.31
5.88
3.94
2.66
17.56
5.88
8.11
19
1.325
FCF / Net incomex
0.889
0.942
0.947
0.998
1.095
1.210
1.123
1.257
1.160
1.109
0.906
1.160
1.102
8
5.82
ROIC%
8.53
7.43
7.51
8.68
9.86
10.65
12.99
15.46
13.10
11.59
21.45
12.99
10.25
76
28.83
Return on equity%
11.14
8.44
11.01
10.85
13.45
14.30
16.55
16.36
18.88
21.69
22.39
16.55
13.88
47
3.89
Return on assets%
17.02
18.86
19.89
17.59
20.17
18.60
20.66
18.00
20.54
18.07
8.31
18.60
18.73
91
0.73
EPS¥
1.59
1.46
1.33
1.31
1.37
1.31
1.18
1.29
1.24
1.33
0.79
(0.46%)
(2.91%)
—
25.95
EPS growth%
7.97
7.51
10.43
10.34
8.91
9.27
9.33
8.59
7.92
10.41
3.00
9.27
9.09
78
0.38
Bookvalue per sh¥
1.27
1.25
1.40
1.57
1.58
1.65
1.59
1.54
1.66
1.76
0.51
2.16%
3.12%
—
1.28
FCF per share¥
1.07
1.17
1.28
1.22
1.30
1.37
1.28
1.43
1.33
1.51
1.01
3.14%
3.51%
—
0.76
Dividend per sh¥
0.46
0.54
0.56
0.64
0.69
0.70
0.83
0.79
0.82
0.78
1.13
2.63%
5.18%
—
16.42
Div yield (avg)%
29.99
28.79
27.40
25.49
24.22
25.71
25.33
25.06
23.42
25.62
12.07
25.33
25.56
93
25.54
Payout ratio%
23.45
26.01
23.64
22.36
25.24
23.93
23.99
22.29
22.10
22.04
26.37
22.29
23.54
49
334.6
Shares (diluted)M
383.8
360.7
360.8
393.4
419.0
467.8
498.6
574.3
627.4
733.9
325.5
11.86%
7.24%
47
14.66
Buyback yield%
22.84
24.65
26.00
25.82
24.79
25.09
23.46
25.21
26.06
27.76
24.22
25.21
25.15
42
0.734
D/E ratiox
0.848
0.953
0.947
1.057
1.071
1.264
1.240
1.240
1.327
1.447
1.532
1.264
1.156
73
0.584
Enterprise value¥B
1.328
1.493
1.794
2.101
2.517
2.969
2.926
3.467
3.861
4.152
0.159
10.53%
13.90%
56
0.438
LT debt¥B
0.905
0.969
1.005
1.137
1.181
1.236
1.421
1.468
1.654
1.832
0.319
9.19%
7.83%
49
Revenue
¥827.8M
1.87%
1.00×
Cost of revenue
¥513.0M
1.93%
1.01×
Operating expenses
¥126.6M
1.75%
0.99×
Goodwill & intangibles
15.27%