247.9
Revenue¥M
561.1
585.4
602.5
638.9
672.6
688.4
722.7
753.9
766.5
786.6
263.1
3.18%
3.97%
87
28.38
Revenue growth%
19.42
19.78
21.60
21.32
21.21
23.14
21.31
19.62
20.59
21.62
8.20
21.31
21.26
51
7.53
Gross margin%
16.30
19.23
19.89
21.50
24.11
22.93
20.42
20.98
21.00
22.95
28.66
21.00
20.99
83
10.29
Operating margin%
34.99
36.58
33.75
36.44
34.36
35.72
33.66
35.04
35.49
33.10
12.11
35.04
35.01
85
16.90
Net margin%
26.99
29.68
31.95
30.47
30.87
32.47
33.29
31.94
31.89
30.50
5.73
31.94
31.38
38
14.08
P/E ratio (avg)x
8.830
8.397
7.963
8.100
8.533
9.045
8.241
8.391
8.421
7.555
30.66
8.391
8.394
10
9.183
EV/EBITx
32.37
35.92
39.59
41.99
45.77
45.56
46.51
47.13
49.69
45.67
9.518
46.51
45.62
54
7.10
FCF yield (avg)%
3.72
3.67
2.08
1.04
0.40
0.40
0.40
0.40
1.62
0.40
6.79
0.40
0.72
94
14.10
FCF margin%
10.15
10.29
8.07
5.66
8.03
6.56
6.01
7.92
7.86
5.49
15.13
6.56
7.89
71
1.264
FCF / Net incomex
0.245
0.268
0.287
0.303
0.306
0.314
0.352
0.347
0.401
0.460
1.608
0.352
0.310
50
5.22
ROIC%
33.38
35.34
33.93
31.52
31.96
32.27
32.19
34.37
35.35
38.19
21.70
34.37
33.66
67
12.29
Return on equity%
24.73
23.78
21.66
21.67
22.48
24.15
21.54
22.79
22.65
20.24
16.73
22.65
22.57
68
18.92
Return on assets%
29.96
32.83
35.05
34.65
33.25
33.08
35.54
35.76
36.31
37.00
26.55
35.76
34.85
44
0.32
EPS¥
0.13
0.13
0.14
0.14
0.14
0.15
0.16
0.17
0.19
0.19
0.34
5.42%
3.18%
—
21.03
EPS growth%
14.81
12.93
14.35
12.12
9.70
6.86
8.68
6.74
8.86
10.98
8.86
8.68
10.34
55
0.22
Bookvalue per sh¥
0.29
0.27
0.30
0.28
0.27
0.24
0.23
0.21
0.19
0.21
0.17
(4.37%)
(2.89%)
—
0.22
FCF per share¥
0.09
0.08
0.08
0.08
0.09
0.08
0.07
0.07
0.08
0.07
0.30
(2.77%)
(1.39%)
—
0.25
Dividend per sh¥
0.14
0.13
0.14
0.13
0.13
0.15
0.16
0.16
0.18
0.18
0.36
6.37%
3.71%
—
23.11
Div yield (avg)%
17.63
18.72
17.77
15.85
15.93
14.94
14.20
13.15
13.11
14.55
24.29
14.20
15.39
70
5.30
Payout ratio%
23.00
23.86
24.80
26.16
23.86
20.99
20.07
21.50
18.58
16.87
19.74
20.07
22.25
77
1.000
Shares (diluted)B
1.193
1.197
1.373
1.411
1.351
1.310
1.250
1.300
1.209
1.242
1.027
(1.66%)
1.35%
15
25.40
Buyback yield%
23.67
24.98
24.85
25.44
24.82
24.47
26.60
27.94
27.99
26.78
13.02
26.78
25.21
42
0.328
D/E ratiox
1.073
1.069
0.936
0.857
0.882
0.889
0.770
0.726
0.646
0.686
0.316
0.726
0.869
18
0.415
Enterprise value¥B
0.859
0.870
0.824
0.925
1.049
1.044
1.055
1.232
1.363
1.354
0.357
5.23%
5.00%
32
35.40
LT debt¥M
222.0
216.5
203.6
211.1
227.4
234.4
268.2
300.7
273.4
269.9
495.7
3.49%
1.14%
16
Revenue
¥786.6M
3.97%
1.00×
Cost of revenue
¥501.4M
4.11%
1.01×
Operating expenses
¥158.6M
3.62%
0.97×
Goodwill & intangibles
14.56%