17.06
Revenue¥M
77.24
79.23
81.26
83.23
88.06
93.24
96.54
101.7
103.7
106.6
18.48
3.89%
3.94%
30
6.56
Revenue growth%
19.35
18.66
18.95
17.01
14.92
14.50
12.61
12.80
11.27
14.04
9.66
12.80
14.71
92
16.55
Gross margin%
24.99
25.12
26.34
26.69
24.32
22.72
24.86
25.44
27.82
29.78
17.89
25.44
25.28
8
17.37
Operating margin%
13.03
14.52
16.11
13.98
16.76
16.41
14.08
15.29
12.34
9.93
24.23
14.08
14.30
12
29.42
Net margin%
17.65
15.45
13.58
15.62
14.09
13.96
13.63
16.29
16.89
17.67
26.56
16.29
15.53
90
6.587
P/E ratio (avg)x
30.20
33.94
33.28
35.40
38.41
34.89
32.41
32.52
35.12
36.66
22.19
34.89
34.41
60
30.20
EV/EBITx
44.78
42.16
42.22
44.40
38.58
41.49
37.43
40.12
43.51
41.24
24.32
41.24
41.82
20
15.21
FCF yield (avg)%
26.92
29.07
29.47
31.08
33.78
34.76
37.02
34.05
32.58
32.25
28.20
34.05
32.41
38
24.05
FCF margin%
18.62
17.17
14.57
13.06
12.53
12.29
14.31
15.87
16.31
13.86
5.59
14.31
14.44
86
1.322
FCF / Net incomex
0.431
0.391
0.385
0.434
0.471
0.536
0.566
0.641
0.660
0.730
0.278
0.641
0.503
87
15.55
ROIC%
31.53
30.51
31.85
29.14
27.43
29.01
26.68
26.49
28.20
29.90
19.88
28.20
29.07
18
4.10
Return on equity%
20.87
20.24
22.88
22.67
23.45
25.09
23.81
23.87
24.72
24.03
24.52
24.03
23.63
38
4.66
Return on assets%
9.92
10.57
9.87
11.28
13.80
15.97
14.45
17.35
19.69
21.80
25.71
17.35
14.13
34
0.06
EPS¥
0.30
0.30
0.28
0.26
0.29
0.30
0.27
0.26
0.27
0.27
0.06
(1.61%)
(2.13%)
—
3.43
EPS growth%
21.38
24.01
25.45
26.66
28.23
29.98
31.74
31.49
32.97
30.05
19.57
31.49
29.11
88
0.10
Bookvalue per sh¥
0.18
0.19
0.18
0.18
0.20
0.20
0.21
0.20
0.22
0.26
0.12
5.07%
3.76%
—
0.13
FCF per share¥
0.08
0.09
0.09
0.09
0.08
0.08
0.09
0.08
0.07
0.08
0.15
(0.35%)
(0.38%)
—
0.24
Dividend per sh¥
0.43
0.45
0.49
0.53
0.56
0.55
0.56
0.64
0.68
0.70
0.10
4.56%
5.20%
—
17.53
Div yield (avg)%
17.17
16.44
14.81
12.53
13.29
14.68
13.07
12.04
13.24
11.63
21.70
13.07
13.27
5
17.28
Payout ratio%
29.63
29.85
30.30
32.31
32.34
32.41
30.87
32.39
33.05
35.19
3.15
32.41
32.33
13
98.69
Shares (diluted)M
119.0
135.1
126.9
146.9
155.2
163.9
161.5
160.8
187.4
219.6
103.3
7.19%
7.05%
31
10.00
Buyback yield%
13.30
13.30
14.75
12.21
10.48
10.70
11.61
9.42
11.32
11.14
20.75
11.14
11.47
53
1.351
D/E ratiox
0.846
0.843
0.807
0.860
0.786
0.828
0.821
0.781
0.821
0.868
0.825
0.821
0.825
10
13.37
Enterprise value¥M
27.31
28.13
26.50
24.71
26.67
30.83
35.80
39.01
40.35
37.95
20.99
7.31%
4.58%
75
23.82
LT debt¥M
51.85
55.46
54.68
56.66
57.91
52.60
48.44
48.90
46.17
50.75
80.36
(2.61%)
(1.24%)
25
Revenue
¥106.6M
3.94%
1.00×
Cost of revenue
¥57.29M
4.18%
1.02×
Operating expenses
¥26.65M
3.90%
1.00×
Goodwill & intangibles
18.87%