288.8
Revenue¥M
445.9
480.2
526.8
577.5
622.2
674.8
722.9
768.6
832.1
897.5
307.9
7.60%
8.01%
75
21.40
Revenue growth%
16.37
16.28
18.14
17.17
15.46
13.03
11.87
13.50
16.19
13.94
25.32
13.50
15.83
81
18.39
Gross margin%
10.60
9.83
8.46
10.33
8.42
7.43
9.57
10.43
12.78
12.47
13.93
10.43
10.08
69
15.52
Operating margin%
17.81
14.86
15.72
12.72
14.42
15.95
18.82
19.32
20.00
21.11
15.09
19.32
16.88
55
5.25
Net margin%
11.17
13.00
15.20
13.00
14.15
12.78
12.08
11.30
9.85
11.90
3.13
11.90
12.43
53
37.71
P/E ratio (avg)x
9.148
9.424
9.340
10.11
11.01
12.03
12.87
13.69
13.34
15.21
19.16
13.34
11.52
63
37.68
EV/EBITx
28.87
24.76
25.51
27.48
26.80
25.52
25.69
27.66
23.87
23.69
17.91
25.52
25.60
22
14.07
FCF yield (avg)%
17.78
15.72
14.71
16.38
13.62
15.46
14.50
12.06
10.86
12.36
22.11
12.36
14.61
31
13.38
FCF margin%
0.40
3.33
2.87
3.73
6.04
4.77
7.18
8.44
9.58
10.83
29.46
8.44
5.41
65
0.297
FCF / Net incomex
2.362
2.708
2.601
2.488
2.568
2.972
3.414
3.666
3.867
4.225
0.338
3.666
2.840
9
2.35
ROIC%
18.07
19.58
22.07
23.99
22.74
25.41
25.36
25.97
25.29
24.66
14.10
25.36
24.32
23
5.43
Return on equity%
9.88
8.90
8.19
11.16
9.87
8.34
10.48
11.98
13.06
10.94
5.81
10.94
10.18
70
6.16
Return on assets%
16.02
18.76
21.67
23.66
21.99
21.70
23.05
23.11
25.24
26.79
23.75
23.11
22.52
66
0.81
EPS¥
1.21
1.44
1.58
1.66
1.97
2.14
2.35
2.41
2.81
2.82
0.90
7.46%
9.32%
—
6.05
EPS growth%
16.08
14.07
15.27
15.51
12.84
9.89
7.78
9.55
9.72
10.36
21.03
9.72
11.60
43
1.70
Bookvalue per sh¥
0.68
0.61
0.54
0.50
0.53
0.52
0.45
0.49
0.48
0.42
1.42
(4.34%)
(3.95%)
—
1.54
FCF per share¥
1.77
1.80
1.63
1.67
1.76
1.79
1.92
2.14
2.19
2.13
1.26
3.88%
1.72%
—
1.67
Dividend per sh¥
1.85
1.72
1.60
1.63
1.63
1.57
1.58
1.55
1.50
1.66
0.94
0.33%
0.10%
—
15.16
Div yield (avg)%
30.52
28.91
28.46
27.08
26.31
25.32
25.53
22.93
22.95
21.61
20.32
22.95
25.92
80
18.79
Payout ratio%
28.48
27.14
25.28
27.77
30.30
30.97
29.18
27.82
25.94
26.92
14.51
27.82
27.80
28
240.4
Shares (diluted)M
180.6
171.7
159.0
166.6
151.2
161.5
177.8
163.6
143.8
148.8
235.9
(0.31%)
(2.24%)
30
9.41
Buyback yield%
29.77
30.52
30.68
30.61
28.51
26.52
27.30
25.92
25.61
27.23
18.78
26.52
27.91
61
0.420
D/E ratiox
0.758
0.754
0.771
0.694
0.646
0.571
0.539
0.573
0.593
0.641
1.193
0.573
0.643
48
0.779
Enterprise value¥B
0.878
1.019
1.154
1.295
1.278
1.206
1.149
1.324
1.362
1.373
0.447
1.45%
5.78%
89
426.6
LT debt¥M
537.0
544.5
574.6
605.8
628.0
689.6
780.9
817.6
908.9
967.8
402.8
9.03%
7.45%
63
Revenue
¥897.5M
8.01%
1.00×
Cost of revenue
¥562.9M
7.89%
0.99×
Operating expenses
¥171.7M
8.52%
1.05×
Goodwill & intangibles
16.05%