319.0
Revenue¥M
393.8
431.4
455.1
481.5
507.9
532.6
560.6
589.5
625.6
673.5
344.6
5.81%
6.00%
60
9.48
Revenue growth%
10.42
8.03
5.28
4.22
6.04
3.09
0.40
1.94
0.40
0.40
29.65
0.40
3.65
50
25.89
Gross margin%
16.79
16.22
17.95
16.75
19.43
21.14
19.05
21.36
22.94
23.93
28.77
21.36
19.24
31
18.59
Operating margin%
23.04
24.85
25.07
26.63
27.84
28.95
27.28
25.07
24.15
24.78
22.52
25.07
25.07
5
13.70
Net margin%
12.14
11.51
13.68
13.01
10.27
9.15
6.66
8.29
8.59
9.29
10.77
8.59
9.78
49
35.20
P/E ratio (avg)x
36.43
37.02
37.71
42.87
46.30
53.12
58.39
58.18
65.03
74.80
32.33
58.39
49.71
79
15.04
EV/EBITx
19.40
17.03
15.60
15.67
15.00
13.43
13.42
13.53
13.10
12.25
24.35
13.42
14.27
33
18.94
FCF yield (avg)%
5.27
4.24
6.12
8.03
5.76
7.68
6.30
3.63
2.11
0.40
6.35
3.63
5.51
68
8.05
FCF margin%
24.12
25.43
24.35
22.62
22.93
25.62
26.63
28.11
29.65
27.65
18.75
27.65
25.52
71
0.750
FCF / Net incomex
0.291
0.282
0.328
0.374
0.371
0.350
0.403
0.451
0.499
0.485
0.706
0.451
0.373
48
10.56
ROIC%
25.99
26.65
24.01
24.28
25.97
27.73
30.10
27.56
25.70
28.00
9.02
27.73
26.32
75
8.04
Return on equity%
19.45
20.38
20.80
18.29
20.67
20.66
18.87
18.58
15.87
14.61
16.84
18.58
19.16
29
10.88
Return on assets%
18.49
19.54
19.00
17.27
16.33
15.71
15.17
14.62
14.07
16.55
27.28
15.17
16.44
38
0.88
EPS¥
1.67
1.77
1.69
1.64
1.77
1.96
1.83
1.95
1.88
2.12
0.93
3.67%
2.45%
—
23.96
EPS growth%
24.02
24.48
26.48
28.82
27.64
30.41
28.40
28.87
31.01
29.61
9.56
29.61
28.61
84
2.43
Bookvalue per sh¥
2.47
2.90
2.84
2.95
3.35
3.24
3.21
3.66
3.75
4.23
0.95
4.75%
5.72%
—
0.77
FCF per share¥
2.97
2.94
3.53
3.71
3.74
4.43
5.04
6.06
6.20
6.47
0.46
11.59%
9.08%
—
1.46
Dividend per sh¥
1.63
1.77
1.74
1.80
2.14
2.13
2.06
2.17
2.21
2.59
2.40
3.89%
6.34%
—
19.10
Div yield (avg)%
23.48
20.79
22.48
23.40
23.51
25.98
26.43
27.81
27.74
25.54
27.91
26.43
24.53
75
4.88
Payout ratio%
21.63
20.61
19.62
20.34
20.55
21.50
21.15
18.77
15.80
18.20
26.76
18.77
20.44
25
219.4
Shares (diluted)M
282.1
271.3
289.0
314.2
351.2
347.9
333.9
333.1
340.1
317.5
219.2
(2.00%)
1.43%
33
25.39
Buyback yield%
4.41
4.55
2.95
5.44
3.34
2.96
3.64
5.28
3.19
2.38
19.96
3.19
3.49
6
0.990
D/E ratiox
0.654
0.702
0.707
0.666
0.702
0.666
0.722
0.676
0.777
0.818
0.497
0.722
0.702
94
807.8
Enterprise value¥M
210.6
204.6
205.0
195.3
195.5
179.4
166.3
183.8
167.5
161.1
636.0
(3.79%)
(1.64%)
36
893.2
LT debt¥M
405.9
412.1
379.1
363.7
367.9
409.1
440.3
464.0
486.4
455.1
209.5
4.35%
0.63%
64
Revenue
¥673.5M
6.00%
1.00×
Cost of revenue
¥294.6M
5.95%
0.99×
Operating expenses
¥141.5M
5.69%
0.97×
Goodwill & intangibles
16.82%