29.95
Revenue¥M
418.8
431.6
453.3
460.6
478.8
495.6
519.4
526.9
539.6
561.0
32.93
3.22%
3.19%
45
22.70
Revenue growth%
9.67
8.08
5.93
5.40
3.37
0.70
1.53
1.80
4.55
3.57
29.55
1.80
4.06
7
20.52
Gross margin%
12.28
12.18
9.45
8.41
5.48
6.41
9.21
9.13
9.34
8.37
25.89
9.13
9.17
18
3.94
Operating margin%
23.96
25.74
24.98
27.40
26.65
24.09
26.15
27.19
25.25
23.30
5.77
25.25
25.49
84
11.74
Net margin%
22.03
22.76
25.21
27.16
24.88
24.92
24.61
26.30
25.39
26.99
24.33
25.39
25.06
46
11.69
P/E ratio (avg)x
26.23
24.33
24.75
26.33
26.22
28.92
28.61
31.43
30.83
27.85
12.35
28.92
27.09
10
33.02
EV/EBITx
22.96
26.60
27.73
27.57
28.15
30.66
30.08
35.91
40.33
44.97
35.25
35.91
29.11
85
17.28
FCF yield (avg)%
24.88
26.04
23.41
25.69
23.52
25.05
23.34
21.34
22.62
22.44
15.20
22.62
23.46
74
22.48
FCF margin%
10.16
10.97
10.70
8.60
10.98
13.69
11.17
12.01
9.17
10.17
26.01
11.17
10.83
46
1.336
FCF / Net incomex
1.062
1.008
1.075
1.171
1.072
0.944
0.914
0.956
1.012
0.991
0.769
0.956
1.010
60
2.98
ROIC%
13.29
13.39
13.10
15.97
16.80
15.87
15.67
18.15
20.13
19.82
25.20
18.15
15.92
25
14.49
Return on equity%
14.94
12.46
12.76
15.62
18.02
16.38
13.41
11.80
10.32
12.78
20.57
12.78
13.09
64
2.08
Return on assets%
16.30
16.75
15.37
13.54
10.68
13.59
12.39
9.76
8.22
5.79
26.62
9.76
12.97
94
1.08
EPS¥
0.74
0.72
0.75
0.72
0.62
0.59
0.63
0.65
0.56
0.58
1.12
(1.21%)
(3.90%)
—
17.14
EPS growth%
8.59
9.72
9.72
9.45
9.92
9.47
6.99
8.31
8.83
6.30
4.32
8.31
9.14
78
0.89
Bookvalue per sh¥
1.35
1.46
1.42
1.31
1.35
1.28
1.28
1.18
1.28
1.45
0.47
1.45%
0.46%
—
1.04
FCF per share¥
0.32
0.31
0.29
0.32
0.28
0.28
0.28
0.28
0.27
0.25
0.68
(1.96%)
(2.75%)
—
0.46
Dividend per sh¥
0.79
0.85
0.99
0.93
1.00
0.94
1.06
1.01
1.17
1.26
0.75
4.59%
5.33%
—
16.10
Div yield (avg)%
0.40
2.31
2.49
2.48
1.63
3.45
1.30
0.40
0.40
0.40
5.86
0.40
1.46
64
5.78
Payout ratio%
16.53
14.01
14.90
15.21
12.61
14.20
15.63
14.01
11.70
11.01
16.98
14.01
14.11
93
475.5
Shares (diluted)M
415.9
409.3
391.7
353.1
391.4
441.4
459.2
459.0
428.2
467.2
469.1
3.60%
0.45%
93
23.63
Buyback yield%
1.66
1.73
2.16
4.13
6.66
7.18
4.48
1.91
0.40
2.08
12.88
2.08
2.12
93
1.548
D/E ratiox
0.740
0.732
0.758
0.716
0.750
0.680
0.649
0.727
0.747
0.678
1.527
0.680
0.729
39
432.9
Enterprise value¥M
658.6
648.7
655.6
663.9
744.8
796.7
799.4
753.6
723.8
669.9
209.9
(2.10%)
0.67%
87
0.137
LT debt¥B
0.499
0.511
0.616
0.613
0.650
0.632
0.704
0.724
0.866
1.004
0.095
9.11%
8.37%
39
Revenue
¥561.0M
3.19%
1.00×
Cost of revenue
¥355.0M
3.26%
1.01×
Operating expenses
¥133.8M
2.77%
0.96×
Goodwill & intangibles
16.53%