289.2
Revenue¥M
323.3
337.1
339.1
346.0
356.6
367.4
371.6
379.5
383.6
389.9
299.7
1.80%
2.21%
22
14.54
Revenue growth%
2.75
5.49
6.78
6.58
7.06
7.96
9.51
8.18
6.00
3.09
23.04
7.96
6.68
63
15.98
Gross margin%
26.28
23.54
25.22
23.85
21.64
24.47
24.08
25.82
26.27
25.29
5.21
25.29
24.84
58
27.14
Operating margin%
26.12
23.40
23.20
23.23
24.10
23.36
23.13
24.51
27.44
28.72
28.21
24.51
23.75
89
15.15
Net margin%
5.64
6.66
6.39
7.85
8.16
10.51
11.99
10.71
11.84
11.06
6.49
11.06
9.34
19
36.52
P/E ratio (avg)x
46.01
50.21
56.13
65.73
75.98
75.50
83.94
100.9
117.9
127.8
21.19
100.9
75.74
58
20.69
EV/EBITx
21.16
20.39
21.15
22.96
23.84
26.30
25.94
24.57
27.16
29.08
14.28
26.30
24.21
13
16.12
FCF yield (avg)%
2.64
0.85
1.82
1.06
0.40
0.40
1.42
3.74
5.43
4.75
29.08
3.74
1.62
70
6.62
FCF margin%
23.68
25.40
25.76
25.57
28.07
25.93
26.06
24.19
24.45
21.66
10.09
24.45
25.49
78
0.450
FCF / Net incomex
0.737
0.788
0.734
0.696
0.676
0.781
0.911
1.004
0.961
1.054
0.303
0.961
0.784
14
25.58
ROIC%
20.24
17.34
20.27
21.35
21.28
21.85
23.12
22.79
21.20
20.82
13.97
21.85
21.24
33
26.00
Return on equity%
2.15
0.40
2.17
4.24
5.91
7.18
7.96
9.00
9.39
9.19
29.07
9.00
6.55
28
17.15
Return on assets%
22.95
25.07
25.94
28.66
29.36
31.73
29.63
31.04
29.55
27.57
12.25
29.63
29.01
94
2.60
EPS¥
2.11
2.21
2.35
2.34
2.28
2.71
3.04
3.19
3.68
4.25
2.81
13.24%
6.91%
—
5.87
EPS growth%
28.50
27.07
28.19
29.30
28.55
29.37
28.20
26.92
24.66
21.92
10.52
26.92
28.19
75
0.97
Bookvalue per sh¥
2.81
3.15
3.00
3.25
3.61
3.51
3.44
3.87
4.07
4.58
1.60
4.86%
3.97%
—
0.70
FCF per share¥
3.26
3.11
3.45
4.08
4.28
5.01
5.65
5.41
6.21
6.54
3.22
8.84%
8.76%
—
1.31
Dividend per sh¥
2.77
3.11
3.33
3.31
3.09
3.43
3.42
3.82
4.33
4.68
1.47
8.64%
5.32%
—
21.45
Div yield (avg)%
12.80
13.49
16.19
13.81
11.23
12.66
10.07
8.11
8.44
5.91
13.75
8.44
11.95
88
10.59
Payout ratio%
12.99
15.50
15.59
14.10
16.74
18.44
20.06
18.26
17.47
18.41
11.58
18.41
17.11
44
175.1
Shares (diluted)M
162.8
180.2
183.9
165.3
163.6
147.3
147.6
161.3
172.9
186.2
173.0
2.63%
0.67%
18
10.25
Buyback yield%
29.15
28.19
30.94
32.40
32.63
35.24
35.25
32.92
32.64
32.81
28.22
32.92
32.64
64
0.969
D/E ratiox
0.514
0.564
0.631
0.620
0.684
0.705
0.716
0.695
0.718
0.775
1.068
0.716
0.690
40
322.2
Enterprise value¥M
328.1
343.8
382.2
355.7
387.9
367.4
383.0
370.7
407.5
409.7
159.4
1.10%
1.98%
76
24.75
LT debt¥M
308.2
291.7
252.6
244.0
221.9
229.9
200.3
217.4
202.4
199.7
96.31
(2.08%)
(3.61%)
46
Revenue
¥389.9M
2.21%
1.00×
Cost of revenue
¥253.5M
2.23%
1.00×
Operating expenses
¥49.62M
2.39%
1.02×
Goodwill & intangibles
13.48%