85.18
Revenue¥M
515.3
555.1
603.3
653.7
710.1
747.2
798.3
853.4
915.0
994.9
92.23
6.98%
7.39%
39
15.43
Revenue growth%
17.08
16.64
15.58
18.53
21.37
18.41
17.94
20.17
21.22
23.97
9.40
20.17
18.47
65
2.45
Gross margin%
27.87
30.61
33.00
30.74
28.35
25.50
25.20
27.81
25.14
22.22
9.33
25.20
27.84
68
16.22
Operating margin%
15.00
13.48
11.84
13.17
10.36
11.37
10.60
11.55
13.65
12.75
25.37
11.55
12.29
61
6.51
Net margin%
19.43
19.83
20.57
20.37
23.35
24.79
22.24
25.00
25.64
24.04
17.47
24.79
22.80
32
30.90
P/E ratio (avg)x
28.50
26.48
27.28
28.10
32.09
34.30
32.16
35.90
36.76
42.25
27.21
35.90
32.13
46
32.45
EV/EBITx
30.82
32.46
31.48
31.39
28.87
26.63
24.36
22.27
24.77
25.00
11.11
24.77
27.75
30
22.44
FCF yield (avg)%
8.87
8.83
10.01
10.31
12.11
13.00
13.05
15.77
16.53
16.28
28.44
15.77
12.55
11
8.09
FCF margin%
4.17
3.78
4.34
2.72
0.73
3.66
3.24
0.42
1.11
0.40
9.83
1.11
2.98
49
1.126
FCF / Net incomex
0.678
0.750
0.775
0.716
0.657
0.679
0.643
0.634
0.578
0.591
0.136
0.634
0.667
74
23.30
ROIC%
21.49
22.94
25.02
23.05
23.89
22.95
21.96
19.03
17.71
15.26
7.86
19.03
22.45
32
19.08
Return on equity%
24.63
23.33
26.23
27.07
24.16
24.47
26.44
28.19
27.01
28.04
5.20
27.01
26.33
22
27.67
Return on assets%
19.23
16.44
17.16
19.76
17.55
19.24
20.50
22.37
23.85
22.93
27.71
22.37
19.50
27
0.27
EPS¥
0.36
0.34
0.35
0.33
0.34
0.33
0.35
0.31
0.32
0.31
0.30
(1.59%)
(1.20%)
—
8.78
EPS growth%
27.48
28.11
28.46
27.90
30.43
31.57
32.53
30.04
29.71
31.29
23.41
31.29
29.88
86
0.32
Bookvalue per sh¥
1.05
1.14
1.16
1.20
1.22
1.21
1.32
1.47
1.51
1.50
0.82
4.30%
3.92%
—
0.54
FCF per share¥
0.14
0.15
0.18
0.17
0.16
0.15
0.18
0.16
0.15
0.17
0.50
1.98%
1.45%
—
0.56
Dividend per sh¥
0.66
0.63
0.65
0.66
0.61
0.64
0.65
0.59
0.67
0.67
0.21
1.92%
(0.11%)
—
16.62
Div yield (avg)%
9.04
6.43
8.19
9.90
7.37
9.02
9.44
9.79
12.45
10.68
15.56
9.79
9.24
79
29.19
Payout ratio%
18.02
19.43
19.32
16.84
16.13
17.84
16.64
15.78
16.49
18.03
10.76
16.64
17.34
24
0.968
Shares (diluted)B
0.923
0.871
0.855
0.813
0.871
0.757
0.776
0.692
0.678
0.657
1.004
(5.47%)
(3.46%)
33
21.55
Buyback yield%
27.54
28.03
26.46
25.41
23.14
20.73
20.22
18.45
18.23
16.59
29.32
18.45
21.93
30
1.295
D/E ratiox
1.150
1.173
1.023
1.020
1.080
0.945
0.957
0.991
0.878
0.857
1.167
0.945
1.005
51
830.6
Enterprise value¥M
829.4
820.5
793.5
762.2
819.9
846.8
813.3
870.8
956.1
884.8
367.8
1.53%
1.77%
20
245.0
LT debt¥M
596.7
507.6
478.5
493.1
526.9
569.8
567.3
544.9
574.8
551.8
54.27
0.93%
(1.04%)
37
Revenue
¥994.9M
7.39%
1.00×
Cost of revenue
¥529.9M
7.54%
1.01×
Operating expenses
¥160.3M
7.77%
1.04×
Goodwill & intangibles
15.17%