614.5
Revenue¥M
855.5
855.5
857.0
865.7
907.8
918.1
927.2
929.7
940.2
974.9
639.7
1.44%
1.67%
17
18.78
Revenue growth%
23.04
25.02
27.60
26.89
26.73
27.16
26.13
25.60
24.95
24.65
23.32
25.60
25.86
68
16.66
Gross margin%
27.15
29.94
30.21
28.85
29.24
29.65
32.17
34.80
35.92
36.12
13.12
34.80
30.08
9
28.82
Operating margin%
4.71
1.96
0.40
1.18
4.10
2.08
2.55
0.40
0.40
2.97
5.37
2.08
2.02
94
22.06
Net margin%
12.87
10.69
8.70
11.51
13.14
13.82
13.04
10.18
7.44
8.01
13.81
10.18
11.10
64
12.33
P/E ratio (avg)x
34.81
31.36
33.75
33.45
34.63
33.57
31.81
29.11
30.84
34.30
27.35
31.81
33.51
13
9.414
EV/EBITx
18.61
20.15
22.98
24.98
24.23
28.01
29.84
30.07
30.25
33.77
10.31
30.07
26.50
90
24.07
FCF yield (avg)%
12.70
14.38
13.93
12.68
14.04
15.53
18.18
17.86
16.82
15.72
17.58
16.82
14.95
81
14.43
FCF margin%
18.22
20.45
17.48
20.14
20.53
20.35
23.24
22.56
24.12
24.19
10.51
23.24
20.49
43
0.196
FCF / Net incomex
1.349
1.541
1.619
1.731
1.668
1.834
1.714
1.912
1.939
2.027
0.509
1.912
1.722
40
9.72
ROIC%
22.52
19.62
21.01
22.61
22.25
24.63
23.52
21.79
19.36
19.41
18.17
21.79
22.02
48
20.47
Return on equity%
17.58
19.80
20.68
18.17
15.95
13.28
15.93
17.39
19.26
16.64
8.70
16.64
17.49
35
29.38
Return on assets%
1.97
2.87
1.39
3.47
4.31
7.24
10.15
8.01
7.44
7.92
29.90
7.92
5.78
87
0.52
EPS¥
0.84
0.98
1.09
1.11
1.21
1.39
1.57
1.50
1.46
1.69
0.54
6.98%
7.66%
—
18.88
EPS growth%
28.58
29.59
31.94
34.24
31.93
31.72
31.19
31.63
31.11
32.82
15.77
31.63
31.67
33
0.62
Bookvalue per sh¥
0.30
0.33
0.35
0.37
0.33
0.28
0.28
0.28
0.30
0.31
0.71
(1.31%)
(0.14%)
—
0.70
FCF per share¥
0.52
0.55
0.62
0.68
0.74
0.67
0.75
0.77
0.69
0.70
0.41
(1.11%)
2.15%
—
0.39
Dividend per sh¥
0.49
0.46
0.47
0.45
0.42
0.41
0.37
0.37
0.39
0.39
0.41
(1.75%)
(3.36%)
—
25.43
Div yield (avg)%
32.18
32.40
33.71
36.59
35.87
33.65
35.40
37.29
35.81
35.02
12.24
35.40
35.21
53
7.75
Payout ratio%
16.48
14.19
13.07
12.70
15.53
17.21
14.87
14.32
13.67
10.71
16.95
14.32
14.25
74
1.017
Shares (diluted)B
1.562
1.574
1.645
1.880
1.941
1.871
2.227
2.667
2.741
2.827
1.023
7.80%
6.42%
63
7.61
Buyback yield%
5.35
5.00
2.14
4.60
7.09
6.93
5.64
8.19
5.34
2.66
9.75
5.64
5.34
77
0.589
D/E ratiox
1.205
1.382
1.584
1.701
1.674
1.637
1.549
1.458
1.617
1.782
0.400
1.617
1.600
48
264.1
Enterprise value¥M
701.1
669.1
720.3
795.0
783.9
722.6
653.0
589.3
559.2
528.3
65.73
(7.59%)
(3.73%)
25
355.0
LT debt¥M
286.0
277.6
297.5
286.2
277.8
263.5
276.7
277.5
305.5
301.2
928.5
1.63%
1.38%
85
Revenue
¥974.9M
1.67%
1.00×
Cost of revenue
¥579.1M
1.91%
1.02×
Operating expenses
¥201.5M
1.16%
0.95×
Goodwill & intangibles
18.37%