328.2
Revenue¥M
297.3
305.7
317.4
341.4
367.7
392.5
421.0
437.1
457.9
478.9
345.0
5.43%
5.20%
67
27.97
Revenue growth%
9.38
11.96
9.20
8.15
6.65
5.99
6.63
9.27
11.01
10.80
15.12
9.27
9.23
53
13.21
Gross margin%
5.72
5.65
6.73
9.12
7.96
5.21
5.08
3.99
1.70
0.40
13.85
3.99
5.43
11
4.48
Operating margin%
14.76
14.69
14.23
11.92
12.78
10.60
10.44
10.09
12.05
10.74
16.93
10.60
11.99
22
25.59
Net margin%
20.63
18.85
20.54
17.89
17.21
17.86
18.47
19.56
17.35
17.78
23.16
17.86
18.18
11
28.48
P/E ratio (avg)x
9.057
8.413
7.950
8.203
7.851
7.541
7.870
7.537
8.402
9.042
31.88
7.870
8.077
70
21.00
EV/EBITx
12.37
14.48
16.22
15.94
17.61
18.90
20.34
23.62
25.09
25.73
8.731
23.62
18.25
11
3.15
FCF yield (avg)%
3.41
1.00
0.40
0.40
0.40
0.40
2.56
0.40
1.86
0.40
29.16
0.40
0.40
65
7.33
FCF margin%
15.35
15.56
15.67
17.26
17.96
20.08
19.62
16.74
17.20
19.21
16.99
19.21
17.23
75
1.690
FCF / Net incomex
1.284
1.424
1.506
1.646
1.484
1.474
1.437
1.378
1.509
1.417
1.130
1.437
1.455
89
29.82
ROIC%
7.73
5.02
4.53
4.48
2.27
0.40
1.06
0.40
2.42
0.40
18.56
0.40
2.35
78
12.87
Return on equity%
23.13
24.57
21.97
23.10
24.42
24.31
22.85
22.36
22.63
24.65
5.81
22.85
23.11
62
4.99
Return on assets%
14.17
16.30
16.18
19.11
21.81
21.47
22.03
21.31
19.26
18.81
23.29
21.31
19.18
6
0.10
EPS¥
0.37
0.38
0.44
0.50
0.55
0.57
0.55
0.57
0.56
0.57
0.11
0.56%
5.37%
—
18.93
EPS growth%
5.61
4.98
2.78
2.18
0.40
0.40
0.40
3.18
4.66
5.55
27.61
3.18
2.98
33
0.24
Bookvalue per sh¥
0.13
0.13
0.13
0.13
0.12
0.11
0.12
0.11
0.12
0.12
0.21
(0.14%)
(0.81%)
—
0.13
FCF per share¥
0.08
0.09
0.10
0.09
0.09
0.09
0.10
0.11
0.11
0.11
0.24
2.59%
2.73%
—
0.04
Dividend per sh¥
0.41
0.46
0.54
0.59
0.59
0.63
0.73
0.77
0.79
0.94
0.21
9.76%
9.68%
—
23.06
Div yield (avg)%
25.14
26.92
26.66
29.07
29.92
32.27
31.64
30.82
28.95
27.57
23.48
30.82
29.01
57
10.16
Payout ratio%
30.75
30.70
27.81
27.47
27.69
27.64
29.45
32.29
32.06
34.19
13.51
32.06
30.07
31
1.304
Shares (diluted)B
1.479
1.594
1.695
1.562
1.503
1.620
1.445
1.494
1.662
1.623
1.322
1.55%
1.93%
54
28.01
Buyback yield%
20.05
19.27
20.35
20.14
17.78
16.05
14.50
16.89
15.63
13.10
6.14
15.63
17.33
54
1.073
D/E ratiox
1.030
1.073
1.109
0.987
0.970
0.857
0.839
0.767
0.727
0.645
1.421
0.767
0.913
95
293.6
Enterprise value¥M
547.8
591.0
652.6
718.6
714.5
708.0
805.5
902.8
901.8
957.9
395.9
6.04%
5.25%
64
518.3
LT debt¥M
545.9
522.1
568.1
587.0
649.0
643.6
677.1
649.4
653.5
638.5
242.5
(0.32%)
1.28%
33
Revenue
¥478.9M
5.20%
1.00×
Cost of revenue
¥335.2M
5.20%
1.00×
Operating expenses
¥69.33M
5.65%
1.04×
Goodwill & intangibles
18.96%