391.8
Revenue¥M
614.6
624.2
648.0
656.5
674.3
692.1
698.0
693.6
700.8
715.3
403.6
1.19%
1.86%
90
10.91
Revenue growth%
23.67
22.95
24.12
21.85
24.19
26.09
25.03
24.97
24.13
24.80
25.79
24.97
24.16
43
28.27
Gross margin%
9.36
7.28
10.17
10.51
9.09
8.38
11.23
11.95
12.02
9.27
3.90
11.23
9.77
77
23.12
Operating margin%
12.09
13.56
11.96
13.89
10.92
13.41
11.09
8.17
11.01
8.70
25.21
11.01
11.53
27
2.36
Net margin%
29.11
29.01
29.62
32.06
31.16
29.55
29.96
30.06
32.62
31.70
23.95
30.06
30.01
28
12.74
P/E ratio (avg)x
38.11
39.96
44.72
43.67
43.77
49.88
55.16
64.11
77.21
79.48
34.81
64.11
47.30
53
18.25
EV/EBITx
15.18
17.80
18.19
19.73
22.07
25.95
29.45
31.76
32.77
32.24
11.61
31.76
24.01
29
5.52
FCF yield (avg)%
6.64
6.62
9.61
10.91
8.42
8.77
9.04
10.57
12.76
14.98
27.64
10.57
9.32
26
20.28
FCF margin%
6.78
9.69
6.87
8.74
11.24
8.80
8.31
6.26
7.10
6.82
23.47
7.10
7.70
69
1.476
FCF / Net incomex
1.132
1.318
1.299
1.293
1.427
1.473
1.588
1.738
1.768
1.927
1.564
1.738
1.450
56
10.50
ROIC%
7.83
7.36
8.58
10.81
8.77
11.56
13.44
14.22
12.97
14.16
6.24
13.44
11.19
71
4.18
Return on equity%
16.16
19.15
16.47
16.41
14.75
17.15
19.25
18.46
17.94
19.62
6.16
18.46
17.55
36
14.60
Return on assets%
16.91
16.98
15.07
15.85
15.48
13.60
13.94
13.20
14.91
14.01
2.45
13.94
14.99
41
0.23
EPS¥
0.41
0.36
0.36
0.36
0.35
0.31
0.31
0.30
0.28
0.25
0.25
(6.42%)
(4.18%)
—
5.67
EPS growth%
0.41
0.40
0.40
0.40
2.42
4.57
3.00
2.62
0.40
0.96
26.18
2.62
0.69
31
0.70
Bookvalue per sh¥
0.33
0.39
0.39
0.46
0.49
0.47
0.47
0.49
0.55
0.64
0.56
5.41%
7.54%
—
0.59
FCF per share¥
0.36
0.40
0.40
0.39
0.40
0.39
0.42
0.39
0.41
0.44
0.35
1.83%
2.33%
—
0.40
Dividend per sh¥
0.35
0.37
0.35
0.33
0.36
0.41
0.38
0.41
0.39
0.38
0.27
0.81%
0.12%
—
14.82
Div yield (avg)%
7.15
4.35
5.06
6.48
6.16
5.23
3.44
0.72
2.43
0.84
15.66
2.43
4.71
26
3.54
Payout ratio%
27.01
25.02
22.52
24.87
22.65
19.88
22.72
22.49
22.76
23.70
28.47
22.72
22.74
71
324.0
Shares (diluted)M
489.0
477.0
500.7
514.4
531.0
563.0
591.8
637.7
721.2
762.2
315.2
7.50%
6.34%
42
8.27
Buyback yield%
26.77
27.82
25.03
24.18
26.23
24.38
22.20
22.86
24.58
27.11
18.97
24.38
24.81
84
1.174
D/E ratiox
0.138
0.133
0.137
0.148
0.171
0.177
0.194
0.200
0.206
0.203
0.565
0.200
0.174
56
317.3
Enterprise value¥M
365.0
327.0
363.4
326.2
321.2
299.4
296.7
271.4
282.7
254.7
596.3
(4.53%)
(4.27%)
16
438.9
LT debt¥M
371.5
331.8
308.8
335.0
358.0
354.1
361.8
350.0
330.9
320.6
65.76
(2.19%)
(2.47%)
10
Revenue
¥715.3M
1.86%
1.00×
Cost of revenue
¥449.6M
2.07%
1.02×
Operating expenses
¥131.7M
1.77%
0.99×
Goodwill & intangibles
18.61%