46.16
Revenue¥M
245.3
245.3
251.0
250.6
258.2
264.8
269.2
275.9
279.9
281.0
50.18
1.71%
1.43%
36
6.14
Revenue growth%
31.81
31.54
32.54
32.52
33.87
32.20
32.81
35.60
35.82
37.77
13.83
35.60
32.67
73
23.00
Gross margin%
33.91
35.02
33.32
32.45
34.31
37.22
40.02
37.82
36.71
38.54
5.79
37.82
35.86
76
11.13
Operating margin%
5.48
5.34
8.11
6.15
9.05
7.24
7.46
6.14
5.74
4.80
11.58
6.14
6.15
13
11.22
Net margin%
23.70
24.84
24.59
25.89
26.10
26.83
28.21
27.93
26.82
28.56
16.93
27.93
26.46
52
21.37
P/E ratio (avg)x
37.44
38.88
39.68
40.53
35.92
32.00
33.35
35.26
37.54
34.36
28.06
34.36
36.68
21
36.70
EV/EBITx
15.59
17.36
18.15
19.62
22.57
25.19
27.45
30.88
31.53
33.29
30.20
30.88
23.88
48
28.23
FCF yield (avg)%
28.35
28.41
25.97
24.28
24.94
24.97
24.49
22.21
23.72
22.73
7.67
23.72
24.72
77
26.71
FCF margin%
16.97
18.21
20.38
17.48
19.56
21.52
21.43
19.35
19.49
18.42
24.68
19.49
19.42
29
0.989
FCF / Net incomex
2.225
2.480
3.008
3.570
4.279
5.038
5.254
5.251
5.935
6.570
1.081
5.254
4.658
44
16.06
ROIC%
31.30
32.49
34.88
32.95
31.50
33.99
36.74
37.97
36.17
35.71
28.99
36.17
34.44
14
5.17
Return on equity%
21.58
21.92
21.48
19.43
18.31
19.21
20.40
18.86
20.59
18.00
13.64
19.21
19.91
84
15.42
Return on assets%
1.50
3.98
2.34
4.39
5.32
5.66
6.48
3.75
4.02
6.82
10.05
5.66
4.21
47
1.35
EPS¥
0.82
0.89
0.94
1.07
1.19
1.17
1.35
1.45
1.50
1.42
1.50
3.63%
5.44%
—
14.40
EPS growth%
22.39
19.46
20.64
23.07
22.39
24.31
22.48
21.60
21.19
23.15
15.31
22.48
22.39
30
1.40
Bookvalue per sh¥
1.16
1.32
1.42
1.46
1.53
1.63
1.64
1.77
2.03
2.00
0.34
5.52%
6.20%
—
0.75
FCF per share¥
1.23
1.14
1.12
1.03
1.10
1.04
0.95
1.08
1.14
1.30
0.85
3.37%
1.43%
—
0.79
Dividend per sh¥
1.39
1.47
1.58
1.38
1.23
1.23
1.28
1.20
1.09
1.11
0.23
(1.99%)
(1.57%)
—
10.88
Div yield (avg)%
21.91
24.88
26.08
25.60
25.64
26.43
27.11
24.36
24.54
22.55
20.54
24.54
25.24
89
26.75
Payout ratio%
17.39
16.59
16.40
19.30
20.26
23.18
21.88
22.88
20.72
18.21
6.73
21.88
19.78
67
142.1
Shares (diluted)M
168.5
157.1
159.8
170.8
187.2
171.2
184.1
178.7
194.2
187.5
144.9
0.03%
1.33%
74
9.83
Buyback yield%
15.62
17.21
15.26
13.90
11.86
11.90
8.92
6.86
7.88
10.34
25.68
8.92
11.88
20
0.453
D/E ratiox
0.226
0.252
0.262
0.290
0.294
0.289
0.314
0.324
0.306
0.282
1.084
0.306
0.290
53
114.7
Enterprise value¥M
58.56
53.98
48.89
53.83
56.36
54.74
52.03
46.24
41.84
42.60
150.0
(5.45%)
(2.66%)
22
71.73
LT debt¥M
293.3
281.5
316.5
329.8
347.6
383.6
373.9
371.5
349.3
381.5
304.2
1.88%
1.98%
38
Revenue
¥281.0M
1.43%
1.00×
Cost of revenue
¥147.1M
1.30%
0.99×
Operating expenses
¥38.38M
2.14%
1.07×
Goodwill & intangibles
15.83%