584.0
Revenue¥M
613.0
626.0
645.1
670.9
691.8
710.6
724.0
732.0
771.2
809.3
626.9
3.19%
3.17%
91
29.88
Revenue growth%
14.38
13.04
15.85
17.72
16.58
17.17
17.60
14.75
16.91
16.94
29.06
16.94
16.75
50
16.79
Gross margin%
24.04
22.86
24.97
24.72
25.02
27.96
27.78
26.96
24.29
22.25
9.94
26.96
24.85
65
14.90
Operating margin%
17.44
20.25
19.28
22.01
24.84
21.99
23.89
25.36
26.62
26.28
26.73
25.36
22.95
59
7.79
Net margin%
9.55
9.57
7.77
7.39
6.57
4.49
4.39
6.46
7.96
8.02
15.11
6.46
7.58
61
6.422
P/E ratio (avg)x
6.662
6.422
5.865
5.573
5.135
5.571
6.034
5.751
5.334
4.866
24.88
5.571
5.662
37
26.90
EV/EBITx
27.90
26.41
28.35
29.82
26.89
27.82
29.55
28.31
30.52
32.90
10.83
29.55
28.33
45
8.01
FCF yield (avg)%
32.50
29.68
30.42
28.65
27.03
26.52
29.15
29.67
29.00
29.99
14.10
29.15
29.41
84
8.62
FCF margin%
15.19
12.86
12.71
14.92
15.35
12.84
15.25
14.01
14.72
17.13
11.86
14.72
14.82
38
0.574
FCF / Net incomex
2.487
2.723
3.134
3.265
3.162
3.333
3.417
3.323
3.618
3.608
0.376
3.417
3.294
84
17.88
ROIC%
28.89
26.06
23.91
25.95
28.54
25.76
27.20
29.52
30.73
29.42
19.37
29.42
27.87
11
7.91
Return on equity%
31.45
30.31
30.60
28.70
26.52
25.19
27.88
26.83
29.08
31.77
26.98
27.88
28.89
72
3.72
Return on assets%
0.62
0.40
0.40
0.40
0.40
2.94
4.93
6.35
6.28
5.91
8.85
5.91
1.78
93
0.12
EPS¥
0.18
0.16
0.17
0.15
0.14
0.12
0.13
0.13
0.12
0.11
0.13
(4.55%)
(4.89%)
—
20.16
EPS growth%
26.02
25.27
25.22
23.61
23.83
21.66
20.21
22.52
25.12
26.87
11.30
22.52
24.47
6
0.42
Bookvalue per sh¥
0.09
0.09
0.09
0.10
0.11
0.10
0.11
0.12
0.11
0.11
0.24
1.31%
0.35%
—
0.32
FCF per share¥
0.25
0.26
0.28
0.26
0.26
0.26
0.27
0.24
0.22
0.22
0.22
(2.85%)
(0.17%)
—
0.28
Dividend per sh¥
0.63
0.74
0.83
0.97
0.93
0.91
0.92
1.03
1.04
1.14
0.07
4.26%
7.56%
—
4.76
Div yield (avg)%
25.58
25.38
23.10
21.57
21.28
19.03
20.24
17.39
19.61
22.20
22.64
19.61
21.42
62
22.20
Payout ratio%
8.50
11.03
13.24
15.59
16.88
18.22
19.34
21.54
20.64
23.00
18.34
20.64
17.55
43
0.503
Shares (diluted)B
0.695
0.768
0.900
0.883
0.873
0.859
0.854
0.932
1.011
1.072
0.509
4.19%
4.08%
73
24.91
Buyback yield%
7.44
8.96
8.06
6.68
7.83
5.48
7.54
5.28
7.43
7.40
9.46
7.40
7.44
64
0.845
D/E ratiox
0.494
0.507
0.504
0.471
0.420
0.394
0.378
0.361
0.315
0.343
1.020
0.361
0.407
7
0.420
Enterprise value¥B
1.073
1.155
1.248
1.404
1.638
1.953
2.198
2.387
2.799
2.913
0.305
12.21%
12.24%
28
552.6
LT debt¥M
625.1
649.7
574.6
593.5
601.2
572.3
497.3
499.4
506.9
450.6
726.0
(5.60%)
(4.62%)
39
Revenue
¥809.3M
3.17%
1.00×
Cost of revenue
¥543.5M
3.22%
1.01×
Operating expenses
¥92.70M
2.87%
0.97×
Goodwill & intangibles
17.01%