154.6
Revenue¥M
590.5
593.2
606.3
612.8
605.3
620.5
609.7
599.2
595.1
607.0
163.3
0.05%
0.10%
91
19.06
Revenue growth%
7.12
5.14
4.47
4.11
4.67
7.15
6.44
6.96
4.78
3.97
21.12
6.44
4.96
83
4.29
Gross margin%
15.76
14.76
17.06
18.00
19.66
22.00
24.06
23.06
20.27
18.78
24.11
22.00
19.22
33
19.42
Operating margin%
15.22
17.47
17.18
15.28
17.23
19.34
21.74
23.77
22.99
21.39
24.81
21.74
18.40
88
4.41
Net margin%
28.70
26.81
25.18
26.73
25.26
27.56
25.96
27.39
26.93
29.27
5.24
27.39
26.87
65
31.55
P/E ratio (avg)x
35.40
35.14
34.92
35.53
34.90
41.90
41.88
41.95
41.80
40.30
25.86
41.88
37.91
37
12.25
EV/EBITx
48.49
52.52
52.35
60.17
67.68
72.53
84.01
87.53
91.55
89.35
25.16
87.53
70.10
31
9.77
FCF yield (avg)%
29.02
26.95
24.69
23.44
22.03
19.17
21.72
19.38
20.42
18.38
15.59
19.38
21.87
51
11.96
FCF margin%
29.48
26.70
27.92
26.31
27.23
27.13
25.15
23.30
23.59
25.45
18.39
25.15
26.51
53
0.136
FCF / Net incomex
0.943
1.035
1.158
1.223
1.275
1.363
1.325
1.441
1.611
1.556
0.935
1.441
1.300
16
12.93
ROIC%
20.93
18.76
20.18
18.91
21.88
23.89
23.89
21.26
19.50
19.51
7.96
21.26
20.56
10
19.79
Return on equity%
13.67
12.19
9.60
11.59
11.41
13.63
12.89
14.49
15.99
14.57
21.81
14.49
13.26
21
4.07
Return on assets%
24.67
23.42
22.92
24.91
23.62
26.50
26.41
26.49
23.51
25.45
10.92
26.41
24.79
84
0.07
EPS¥
0.59
0.63
0.63
0.73
0.80
0.76
0.89
1.00
0.95
0.97
0.08
3.77%
6.22%
—
10.40
EPS growth%
23.18
24.39
21.82
19.03
21.00
20.64
22.52
24.18
25.21
24.08
19.12
24.08
22.85
28
0.30
Bookvalue per sh¥
0.71
0.77
0.72
0.66
0.60
0.57
0.62
0.58
0.65
0.70
0.20
3.25%
0.80%
—
0.08
FCF per share¥
0.42
0.40
0.38
0.36
0.40
0.43
0.41
0.38
0.35
0.36
0.40
(2.43%)
(0.61%)
—
0.16
Dividend per sh¥
0.21
0.21
0.23
0.24
0.27
0.32
0.35
0.35
0.37
0.37
0.38
6.57%
6.40%
—
4.96
Div yield (avg)%
21.36
20.40
21.93
20.54
20.07
22.58
21.65
23.65
22.46
23.14
26.42
22.58
21.79
20
4.01
Payout ratio%
15.29
13.84
11.61
13.00
10.35
12.39
10.16
9.97
11.15
13.76
21.74
11.15
12.00
63
0.847
Shares (diluted)B
1.183
1.357
1.478
1.729
1.746
2.008
2.067
2.448
2.695
2.680
0.835
8.95%
9.30%
50
24.20
Buyback yield%
5.59
5.68
5.66
3.62
1.58
0.40
0.40
0.49
2.49
1.79
15.81
0.49
2.14
19
0.428
D/E ratiox
2.091
2.327
2.803
3.133
3.333
3.503
3.812
4.279
4.659
5.274
0.661
4.279
3.418
35
332.8
Enterprise value¥M
37.15
36.23
32.81
33.03
31.79
31.10
32.17
32.01
31.49
34.03
525.9
1.37%
(2.36%)
60
480.1
LT debt¥M
489.7
523.1
570.4
568.3
560.6
614.0
708.5
805.0
920.3
887.9
293.7
9.63%
6.58%
49
Revenue
¥607.0M
0.10%
1.00×
Cost of revenue
¥263.4M
(0.11%)
0.98×
Operating expenses
¥138.3M
0.46%
1.04×
Goodwill & intangibles
18.19%