388.1
Revenue¥M
313.0
330.1
351.2
373.2
385.4
410.5
424.1
455.6
475.2
493.4
414.8
5.07%
5.10%
47
27.72
Revenue growth%
27.11
25.96
28.85
27.10
25.22
26.56
29.00
26.32
26.30
28.38
25.21
26.56
26.83
43
2.25
Gross margin%
15.55
15.80
17.46
18.09
15.32
12.86
12.02
9.52
12.14
10.68
9.25
12.02
14.09
52
17.22
Operating margin%
27.47
27.88
25.94
28.22
28.43
26.62
28.74
26.93
28.78
31.74
16.87
28.74
28.05
22
22.05
Net margin%
24.59
21.78
23.27
25.77
28.01
26.46
23.84
24.44
22.66
22.61
23.62
23.84
24.14
45
7.326
P/E ratio (avg)x
9.789
10.04
10.34
9.055
8.225
7.460
6.425
6.635
6.777
5.879
10.79
6.635
7.843
9
27.20
EV/EBITx
19.47
17.49
18.13
15.53
15.00
16.14
15.07
13.31
11.70
12.66
36.19
13.31
15.30
38
12.60
FCF yield (avg)%
19.24
19.93
19.74
22.15
20.09
19.18
19.17
17.52
16.30
18.53
26.79
18.53
19.21
73
27.27
FCF margin%
0.40
0.40
0.40
0.40
1.55
0.40
2.75
1.91
0.40
0.79
27.36
0.79
0.40
90
1.535
FCF / Net incomex
1.609
1.798
1.861
1.978
1.774
1.711
1.575
1.678
1.804
1.892
0.131
1.711
1.786
78
4.49
ROIC%
17.75
20.18
21.62
19.15
16.84
16.57
14.40
13.39
15.83
15.75
27.62
15.75
16.71
18
29.55
Return on equity%
6.06
3.87
1.36
4.28
6.03
6.83
3.91
5.81
3.78
6.26
21.89
5.81
5.05
86
26.15
Return on assets%
5.32
6.54
4.83
6.79
7.10
7.13
7.10
4.37
2.47
0.40
10.11
4.37
5.93
27
0.47
EPS¥
0.65
0.68
0.81
0.88
1.02
1.18
1.14
1.26
1.29
1.32
0.49
5.40%
8.71%
—
23.33
EPS growth%
7.75
6.77
8.95
8.61
8.83
8.39
10.39
9.85
10.55
8.04
16.61
9.85
8.72
84
0.57
Bookvalue per sh¥
0.89
0.91
0.90
0.92
1.08
1.05
1.11
1.31
1.49
1.60
0.47
8.26%
6.73%
—
0.10
FCF per share¥
0.36
0.37
0.42
0.44
0.44
0.41
0.38
0.42
0.41
0.40
0.54
(1.69%)
0.56%
—
0.47
Dividend per sh¥
0.20
0.22
0.24
0.26
0.27
0.28
0.30
0.27
0.29
0.30
0.15
2.43%
4.42%
—
27.69
Div yield (avg)%
17.77
20.60
20.47
22.71
22.25
24.19
24.87
27.28
24.40
23.99
27.94
24.40
23.35
78
29.52
Payout ratio%
23.99
22.38
20.24
19.96
20.68
20.82
19.32
21.56
24.52
25.26
21.16
21.56
21.19
90
580.1
Shares (diluted)M
616.9
641.8
684.8
687.5
609.6
546.2
582.2
526.4
507.0
514.9
590.9
(3.32%)
(2.20%)
65
13.82
Buyback yield%
23.25
21.93
22.17
22.57
23.34
24.42
27.00
29.38
28.31
26.92
2.08
27.00
23.88
34
1.563
D/E ratiox
1.041
1.060
1.092
1.061
1.025
0.971
0.982
0.920
0.837
0.759
0.109
0.920
1.004
32
369.3
Enterprise value¥M
115.8
109.9
115.4
113.6
127.0
131.8
130.2
126.7
126.3
137.7
120.7
1.64%
2.40%
10
175.8
LT debt¥M
631.5
607.1
703.4
689.6
723.5
698.7
789.2
884.4
998.9
975.0
206.1
6.15%
6.08%
80
Revenue
¥493.4M
5.10%
1.00×
Cost of revenue
¥318.3M
5.32%
1.02×
Operating expenses
¥109.6M
4.57%
0.95×