116.4
Revenue¥M
443.2
460.2
475.9
485.5
499.2
501.6
508.7
515.9
541.8
560.8
120.0
2.35%
2.78%
6
24.35
Revenue growth%
17.21
15.55
17.90
15.94
13.66
14.51
17.48
18.74
16.92
18.01
26.49
17.48
17.07
65
7.31
Gross margin%
28.52
27.25
29.61
30.63
30.48
29.10
27.18
29.93
27.43
25.52
17.13
27.43
28.81
92
21.94
Operating margin%
11.21
12.63
13.30
15.03
17.88
19.11
19.06
20.32
17.79
18.48
28.59
19.06
17.83
70
10.49
Net margin%
9.21
10.98
12.75
11.48
12.26
13.56
13.03
14.67
13.41
16.00
13.29
13.56
12.89
41
33.24
P/E ratio (avg)x
23.03
20.10
21.57
22.86
20.33
21.12
21.57
23.78
21.21
20.61
29.70
21.21
21.39
87
8.024
EV/EBITx
26.92
23.45
20.66
22.49
22.29
20.17
20.13
20.01
18.06
18.04
30.46
20.01
20.41
56
23.31
FCF yield (avg)%
1.34
2.31
1.52
0.40
0.68
1.30
0.40
0.40
0.40
0.40
22.70
0.40
0.54
12
22.05
FCF margin%
25.90
26.09
27.00
24.35
25.35
23.79
21.53
19.33
17.95
20.26
27.34
20.26
24.07
52
0.466
FCF / Net incomex
0.123
0.117
0.129
0.128
0.125
0.129
0.133
0.136
0.143
0.144
1.415
0.136
0.129
70
16.80
ROIC%
13.53
12.37
11.35
13.22
11.39
13.07
14.14
15.15
12.81
14.57
29.85
14.14
13.14
61
24.91
Return on equity%
32.35
30.43
29.39
30.64
31.68
31.89
30.43
28.97
31.89
34.63
13.84
31.89
31.16
33
19.15
Return on assets%
26.37
23.84
22.07
19.49
16.72
15.89
15.99
14.77
15.52
13.98
29.20
15.52
16.36
47
1.68
EPS¥
0.84
0.86
0.96
0.99
0.91
1.00
1.03
0.96
0.86
0.89
1.78
(0.31%)
1.66%
—
17.03
EPS growth%
4.88
3.24
0.40
3.01
2.85
0.47
1.46
0.40
0.40
0.40
13.30
0.40
0.97
53
0.77
Bookvalue per sh¥
0.57
0.55
0.56
0.57
0.56
0.50
0.53
0.54
0.51
0.52
0.39
(1.57%)
(0.63%)
—
1.28
FCF per share¥
1.42
1.61
1.82
1.96
2.27
2.45
2.31
2.59
2.53
2.40
1.24
1.12%
6.50%
—
1.49
Dividend per sh¥
1.72
1.67
1.59
1.55
1.49
1.54
1.60
1.83
1.77
1.80
0.74
3.85%
(0.22%)
—
13.52
Div yield (avg)%
12.78
9.94
8.80
6.19
6.97
9.80
10.87
9.05
7.17
9.67
16.07
9.67
9.36
78
14.34
Payout ratio%
12.49
12.96
11.43
12.19
11.34
11.06
8.68
9.63
7.67
7.19
4.16
8.68
11.20
66
368.4
Shares (diluted)M
396.4
382.4
375.2
360.9
395.3
349.8
316.9
322.4
336.9
339.7
382.2
(2.99%)
(0.61%)
29
26.50
Buyback yield%
14.53
15.34
15.97
17.68
15.13
12.38
11.51
9.83
12.16
12.08
7.99
12.08
13.46
16
1.195
D/E ratiox
1.125
1.108
1.108
1.082
1.005
1.035
1.027
1.113
1.055
1.097
0.475
1.055
1.089
54
681.3
Enterprise value¥M
57.53
59.61
67.63
68.87
69.98
68.74
67.85
71.05
74.31
88.94
83.48
4.91%
5.15%
34
705.2
LT debt¥M
48.58
44.39
44.95
47.36
42.57
47.07
46.78
41.02
42.94
40.83
47.68
(0.83%)
(2.74%)
37
Revenue
¥560.8M
2.78%
1.00×
Cost of revenue
¥247.4M
2.13%
0.94×
Operating expenses
¥144.7M
3.26%
1.05×
Goodwill & intangibles
16.73%