160.6
Revenue¥M
334.6
339.1
350.6
364.1
381.6
399.1
413.4
424.9
432.1
446.1
168.9
3.17%
3.05%
50
3.30
Revenue growth%
26.30
28.38
27.33
25.68
23.65
25.05
23.23
23.73
24.98
27.69
6.52
24.98
25.36
56
27.18
Gross margin%
31.07
31.53
32.12
29.47
28.42
28.96
29.99
29.31
26.67
27.97
21.93
28.96
29.39
56
18.36
Operating margin%
16.82
16.12
16.26
17.19
19.35
22.01
23.57
26.20
24.15
24.86
5.65
24.15
20.68
52
8.76
Net margin%
14.86
17.83
20.48
17.53
18.85
16.09
14.14
14.35
16.85
18.32
21.52
16.09
17.19
30
30.05
P/E ratio (avg)x
11.37
10.78
10.77
10.19
11.69
11.79
12.86
13.76
15.23
15.95
12.05
13.76
11.74
25
23.31
EV/EBITx
36.21
36.53
37.59
45.58
49.03
54.36
61.74
66.46
71.00
82.75
17.51
66.46
51.69
10
13.48
FCF yield (avg)%
7.77
5.50
6.76
7.96
5.75
7.69
6.66
5.53
7.04
8.41
24.60
7.04
6.90
49
7.83
FCF margin%
14.62
13.54
14.07
11.86
14.70
13.49
13.28
14.30
17.16
14.26
23.79
14.26
14.16
89
0.888
FCF / Net incomex
1.921
1.705
1.819
1.851
1.982
1.905
1.974
1.855
1.692
1.509
1.647
1.855
1.853
41
10.49
ROIC%
27.20
24.97
25.60
23.01
21.04
19.43
18.08
20.19
17.27
14.60
13.10
18.08
20.62
21
7.35
Return on equity%
6.21
6.42
8.95
6.72
5.77
4.02
3.63
3.17
5.09
6.03
2.44
4.02
5.90
60
23.29
Return on assets%
26.77
25.95
26.06
24.19
24.16
21.97
24.41
24.49
25.19
25.58
3.29
24.49
24.84
83
0.63
EPS¥
0.40
0.39
0.39
0.39
0.41
0.37
0.37
0.36
0.35
0.36
0.70
(2.84%)
(1.74%)
—
6.40
EPS growth%
15.30
18.26
19.69
18.49
16.45
14.93
15.39
16.88
19.71
18.65
25.30
16.88
17.57
62
0.89
Bookvalue per sh¥
1.10
1.16
1.08
1.02
1.11
1.20
1.37
1.28
1.16
1.07
0.19
(0.79%)
0.78%
—
0.83
FCF per share¥
0.85
0.77
0.75
0.70
0.75
0.72
0.78
0.77
0.76
0.83
0.54
2.16%
(1.21%)
—
0.46
Dividend per sh¥
0.20
0.23
0.22
0.21
0.21
0.24
0.26
0.30
0.33
0.31
0.82
7.83%
4.76%
—
7.60
Div yield (avg)%
14.72
14.52
14.45
11.68
10.52
9.53
10.42
13.03
13.08
10.88
3.88
10.88
12.36
16
26.67
Payout ratio%
15.42
16.12
13.25
15.84
15.23
12.33
12.88
12.43
15.09
17.25
4.51
12.88
15.16
45
353.1
Shares (diluted)M
245.7
208.0
175.0
159.9
168.7
179.5
178.3
157.1
143.0
130.7
341.3
(4.98%)
(7.68%)
34
3.57
Buyback yield%
26.21
25.21
27.40
27.70
28.34
26.31
27.57
27.08
24.29
22.01
5.84
26.31
26.70
67
0.512
D/E ratiox
1.105
1.023
1.134
1.188
1.236
1.128
1.176
1.173
1.117
1.106
0.330
1.128
1.131
78
358.4
Enterprise value¥M
238.1
208.2
179.8
181.6
160.1
160.3
138.6
122.6
122.9
106.4
235.5
(7.85%)
(7.90%)
61
151.9
LT debt¥M
102.1
105.3
112.0
128.7
134.1
153.6
172.9
188.6
202.9
240.1
196.9
12.36%
9.54%
79
Revenue
¥446.1M
3.05%
1.00×
Cost of revenue
¥288.5M
3.12%
1.01×
Operating expenses
¥50.75M
2.46%
0.94×
Goodwill & intangibles
14.63%