85.85
Revenue¥M
615.2
653.5
698.5
732.5
757.8
783.9
826.5
861.7
924.5
956.0
93.15
4.76%
4.97%
86
8.89
Revenue growth%
17.12
20.07
22.20
23.69
20.79
19.53
22.23
20.14
17.70
17.30
2.37
19.53
20.10
50
24.79
Gross margin%
11.22
13.39
16.28
15.72
16.46
14.17
14.53
12.42
9.95
7.32
13.59
12.42
13.78
64
27.06
Operating margin%
16.85
17.18
14.19
11.75
9.42
12.10
12.93
14.21
11.39
9.35
12.76
12.10
12.52
41
28.57
Net margin%
24.22
27.22
24.69
25.18
22.89
23.56
22.29
19.42
20.76
19.11
5.48
20.76
23.22
68
12.94
P/E ratio (avg)x
13.22
12.79
10.85
11.74
11.92
10.71
10.19
9.556
8.550
8.412
10.77
9.556
10.78
60
25.47
EV/EBITx
33.70
33.34
36.36
38.11
35.22
37.74
38.00
41.41
40.66
44.51
36.88
40.66
37.87
78
22.50
FCF yield (avg)%
7.78
10.24
7.78
5.55
4.08
6.84
4.90
2.60
4.32
5.89
20.90
4.90
5.72
84
29.48
FCF margin%
15.52
17.41
15.42
18.41
19.78
17.43
15.01
15.37
14.44
12.77
6.28
15.01
15.47
12
0.911
FCF / Net incomex
1.436
1.346
1.448
1.405
1.298
1.218
1.123
0.983
0.964
1.003
0.215
1.003
1.258
37
3.50
ROIC%
25.19
24.85
23.33
21.27
23.45
26.20
25.66
27.53
28.28
27.24
10.02
27.24
25.42
13
29.15
Return on equity%
19.54
17.07
15.76
16.10
15.29
14.74
16.40
13.78
16.35
17.07
21.27
16.35
16.22
27
19.49
Return on assets%
27.04
27.49
24.56
23.35
22.83
22.38
21.94
24.78
24.98
27.89
14.68
24.78
24.67
29
0.54
EPS¥
0.40
0.35
0.36
0.31
0.31
0.32
0.28
0.29
0.26
0.29
0.59
(1.93%)
(2.48%)
—
18.75
EPS growth%
26.56
27.92
29.23
26.66
25.94
28.94
26.90
29.14
27.43
26.70
6.09
27.43
27.17
13
1.39
Bookvalue per sh¥
0.89
0.85
0.87
0.82
0.78
0.74
0.75
0.81
0.85
0.81
0.93
0.64%
(2.04%)
—
0.95
FCF per share¥
1.77
2.05
2.22
2.57
2.65
2.87
2.75
2.61
2.59
3.02
0.89
2.63%
5.70%
—
1.46
Dividend per sh¥
1.36
1.27
1.36
1.51
1.74
1.93
2.24
2.29
2.47
2.41
0.25
6.77%
6.00%
—
19.81
Div yield (avg)%
12.35
12.09
11.87
11.70
14.26
13.19
15.19
14.40
14.39
16.80
14.88
14.40
13.73
20
13.65
Payout ratio%
28.65
31.32
31.67
28.81
28.53
26.72
26.67
25.11
26.03
25.94
23.20
26.03
27.62
19
498.1
Shares (diluted)M
471.0
431.5
463.5
496.5
484.3
494.8
489.0
462.5
476.5
485.3
474.6
0.04%
0.26%
89
15.13
Buyback yield%
19.22
17.23
19.18
21.97
19.17
20.13
17.24
16.65
14.53
13.98
11.55
16.65
18.21
26
1.722
D/E ratiox
1.831
1.957
2.349
2.781
3.172
3.450
4.071
4.292
4.807
5.151
0.778
4.292
3.311
72
1.039
Enterprise value¥B
0.465
0.432
0.440
0.404
0.420
0.434
0.470
0.457
0.464
0.519
1.093
4.30%
1.42%
74
0.585
LT debt¥B
1.045
1.210
1.387
1.367
1.379
1.467
1.568
1.787
1.813
2.152
0.627
9.30%
8.45%
67
Revenue
¥956.0M
4.97%
1.00×
Cost of revenue
¥630.7M
4.80%
0.98×
Operating expenses
¥132.2M
5.40%
1.04×
Goodwill & intangibles
17.43%