161.0
Revenue¥M
258.8
279.0
300.4
321.1
343.0
358.7
386.1
401.7
419.9
449.2
170.1
5.54%
6.44%
91
14.96
Revenue growth%
13.58
12.34
14.32
15.55
17.51
19.12
20.44
19.01
20.61
18.47
27.17
19.12
17.99
5
16.73
Gross margin%
19.06
18.04
16.03
16.28
17.12
16.81
17.26
17.72
19.91
17.47
19.69
17.47
17.37
89
10.48
Operating margin%
10.29
10.05
11.78
14.19
15.66
17.93
16.82
17.85
14.92
15.28
2.91
16.82
15.10
92
29.26
Net margin%
19.48
19.21
18.15
20.93
19.77
19.95
18.39
19.37
18.80
20.03
16.69
19.37
19.42
48
33.89
P/E ratio (avg)x
29.36
25.86
27.92
26.07
27.08
23.24
23.76
24.65
22.62
19.26
32.39
23.24
25.25
85
30.15
EV/EBITx
46.47
49.54
58.94
69.96
69.40
72.23
76.80
89.97
103.1
102.6
14.52
89.97
71.09
16
22.39
FCF yield (avg)%
16.65
14.31
13.85
12.03
10.03
12.90
12.56
15.06
14.37
14.08
13.99
14.08
13.96
36
6.70
FCF margin%
9.53
7.74
6.81
5.34
4.10
5.25
4.81
4.52
6.10
8.66
19.13
5.25
5.72
79
1.423
FCF / Net incomex
0.436
0.437
0.444
0.440
0.457
0.538
0.576
0.560
0.588
0.654
0.521
0.576
0.497
15
23.78
ROIC%
17.54
14.99
16.81
17.25
15.46
13.75
12.10
12.27
10.12
7.51
27.29
12.10
14.37
38
25.86
Return on equity%
8.86
8.82
8.63
5.69
6.99
9.45
10.16
9.20
9.75
11.33
10.08
9.75
9.03
88
17.19
Return on assets%
9.90
11.78
10.09
12.18
10.84
11.32
11.66
13.57
14.86
14.30
15.72
13.57
11.72
44
0.30
EPS¥
0.75
0.82
0.92
1.04
1.05
1.10
1.19
1.36
1.34
1.42
0.32
6.28%
5.92%
—
12.74
EPS growth%
19.34
21.29
23.95
24.99
26.62
26.30
29.17
27.81
26.11
28.65
4.20
27.81
26.21
52
0.50
Bookvalue per sh¥
0.62
0.63
0.58
0.51
0.46
0.41
0.38
0.39
0.35
0.36
0.25
(4.91%)
(6.19%)
—
0.69
FCF per share¥
0.58
0.59
0.54
0.49
0.52
0.49
0.55
0.57
0.62
0.61
0.47
3.42%
(0.53%)
—
0.38
Dividend per sh¥
0.29
0.29
0.25
0.22
0.21
0.21
0.21
0.20
0.18
0.16
0.75
(4.62%)
(4.98%)
—
19.18
Div yield (avg)%
23.53
21.83
21.97
24.20
25.00
27.52
29.15
31.87
29.67
28.68
14.60
29.15
26.26
75
27.03
Payout ratio%
2.82
0.40
2.04
4.98
4.76
4.50
6.59
4.95
6.12
3.20
8.15
4.95
4.63
91
466.8
Shares (diluted)M
547.7
528.8
532.0
602.4
684.3
772.3
781.2
734.1
797.2
750.5
471.9
1.86%
3.74%
68
4.91
Buyback yield%
20.29
17.75
16.93
18.51
16.57
17.56
16.16
17.31
17.72
16.48
23.23
17.31
17.43
41
0.208
D/E ratiox
0.364
0.331
0.308
0.349
0.388
0.367
0.413
0.403
0.414
0.436
0.782
0.413
0.378
73
233.0
Enterprise value¥M
105.7
102.3
99.69
94.57
90.01
96.48
85.94
86.68
93.25
92.94
260.7
0.64%
(1.73%)
87
20.74
LT debt¥M
332.7
355.8
356.7
410.6
451.2
481.5
461.7
461.5
496.3
497.4
242.6
1.97%
5.70%
75
Revenue
¥449.2M
6.44%
1.00×
Cost of revenue
¥313.5M
6.54%
1.01×
Operating expenses
¥53.58M
5.79%
0.94×
Goodwill & intangibles
16.54%