586.0
Revenue¥M
516.1
524.1
547.2
556.8
576.8
594.2
605.6
615.6
643.5
670.7
643.3
3.06%
3.06%
60
19.68
Revenue growth%
19.70
18.44
18.76
21.29
23.37
22.47
21.24
19.68
19.27
21.36
28.62
21.24
20.47
35
17.46
Gross margin%
18.30
18.09
18.87
16.80
17.78
16.91
19.53
21.28
18.32
18.31
18.86
18.32
18.31
8
18.85
Operating margin%
21.02
21.80
21.59
22.72
25.25
24.06
25.58
23.89
25.85
28.60
13.46
25.58
23.98
29
6.53
Net margin%
27.40
26.71
27.93
26.64
29.16
28.43
27.06
24.49
23.07
23.16
9.21
24.49
26.88
67
23.12
P/E ratio (avg)x
25.35
27.68
32.80
31.77
36.68
35.89
42.80
42.90
44.33
44.43
21.76
42.90
36.29
20
29.14
EV/EBITx
35.99
36.80
36.00
36.37
35.98
41.09
47.50
49.70
48.92
55.20
6.403
48.92
38.94
62
5.50
FCF yield (avg)%
2.59
2.27
4.24
6.49
6.89
5.57
6.94
9.09
6.65
3.94
17.75
6.65
6.03
36
5.12
FCF margin%
23.51
20.83
20.08
19.55
18.45
21.19
22.50
20.33
20.91
19.94
9.38
20.91
20.58
92
1.003
FCF / Net incomex
1.220
1.403
1.519
1.622
1.915
1.957
2.000
2.365
2.335
2.811
1.266
2.335
1.936
15
12.03
ROIC%
20.02
18.24
16.75
13.93
15.55
16.83
16.62
15.78
16.48
19.42
21.36
16.62
16.68
92
3.89
Return on equity%
19.92
22.19
23.76
23.37
25.92
26.35
29.09
29.92
32.10
32.58
14.48
29.92
26.13
43
20.56
Return on assets%
9.75
10.25
10.25
12.44
14.10
15.63
15.59
14.12
15.13
13.20
3.63
15.13
13.65
82
0.49
EPS¥
1.49
1.63
1.67
1.98
1.97
2.22
2.32
2.40
2.69
3.12
0.53
9.60%
9.09%
—
14.36
EPS growth%
5.29
3.47
0.74
3.55
5.03
4.94
4.49
2.63
2.05
4.21
15.55
4.21
3.88
84
0.55
Bookvalue per sh¥
1.47
1.41
1.51
1.60
1.79
1.72
1.80
1.76
1.96
2.02
0.54
2.45%
4.75%
—
1.11
FCF per share¥
0.89
0.85
0.91
1.01
1.12
1.26
1.29
1.36
1.39
1.32
0.17
3.37%
4.60%
—
0.80
Dividend per sh¥
0.87
0.88
0.86
1.00
1.11
1.09
1.13
1.07
1.19
1.23
0.60
2.10%
4.36%
—
5.10
Div yield (avg)%
26.51
23.65
22.63
24.68
22.10
21.19
21.22
23.77
24.22
25.42
2.05
23.77
23.71
15
21.77
Payout ratio%
12.57
14.87
13.65
11.91
10.25
8.63
10.27
12.62
13.84
12.17
28.90
12.17
12.37
71
0.506
Shares (diluted)B
0.722
0.750
0.888
0.995
1.131
1.241
1.335
1.546
1.762
1.948
0.497
11.48%
10.35%
10
12.48
Buyback yield%
10.26
12.68
13.60
11.06
13.20
13.95
12.57
10.48
12.28
11.82
9.83
12.28
12.43
22
1.089
D/E ratiox
0.737
0.769
0.755
0.787
0.714
0.604
0.563
0.542
0.536
0.515
1.615
0.542
0.659
42
623.8
Enterprise value¥M
176.0
210.4
238.9
278.8
321.4
326.5
387.5
422.2
505.2
573.5
661.2
12.28%
12.50%
23
109.4
LT debt¥M
369.5
437.6
496.7
497.5
551.9
643.1
679.0
820.5
841.2
919.1
194.1
10.74%
9.94%
23
Revenue
¥670.7M
3.06%
1.00×
Cost of revenue
¥344.4M
2.76%
0.97×
Operating expenses
¥106.7M
2.82%
0.98×