108.8
Revenue¥M
208.9
210.9
214.3
223.9
236.6
240.0
246.5
252.3
261.3
273.4
113.4
2.93%
3.05%
68
14.54
Revenue growth%
19.37
20.08
18.56
18.92
21.23
20.79
18.39
15.71
17.31
19.73
14.05
18.39
19.15
81
14.36
Gross margin%
37.58
38.65
41.51
40.50
42.76
42.64
44.75
42.33
41.70
39.64
12.71
42.33
41.60
59
27.98
Operating margin%
19.72
21.78
21.48
21.70
24.61
22.26
22.69
21.65
23.00
20.94
15.75
22.26
21.74
13
15.61
Net margin%
3.86
2.06
2.93
1.17
0.76
0.71
0.40
3.35
6.24
4.20
27.65
3.35
2.49
49
7.517
P/E ratio (avg)x
12.11
12.43
11.98
12.22
12.72
12.74
14.75
17.45
18.01
17.78
22.39
17.45
12.73
22
34.88
EV/EBITx
17.70
17.68
20.52
21.71
22.13
22.07
25.71
27.68
32.91
34.10
18.58
27.68
22.10
11
15.01
FCF yield (avg)%
29.16
28.60
26.28
23.57
22.44
25.34
25.13
26.00
26.65
26.21
4.03
26.00
26.11
29
29.15
FCF margin%
25.25
27.03
29.86
29.56
30.53
31.10
30.02
30.90
33.87
35.97
24.53
31.10
30.27
15
0.624
FCF / Net incomex
0.497
0.526
0.618
0.714
0.815
0.953
1.001
1.175
1.189
1.171
1.061
1.171
0.884
22
5.60
ROIC%
9.50
6.86
9.78
7.81
6.09
3.41
1.00
0.40
0.40
3.18
23.19
1.00
4.75
32
15.16
Return on equity%
29.28
31.89
29.72
27.61
26.01
27.30
29.79
28.99
31.01
31.44
14.98
29.79
29.50
59
27.04
Return on assets%
9.37
11.07
11.34
12.08
11.50
12.85
10.04
8.50
8.45
8.43
2.08
8.50
10.56
14
0.21
EPS¥
0.67
0.70
0.84
0.97
1.09
1.10
1.18
1.26
1.30
1.28
0.23
3.18%
7.19%
—
26.88
EPS growth%
25.35
27.86
25.89
26.60
24.94
26.33
27.32
26.98
26.94
28.25
2.89
26.98
26.77
59
0.35
Bookvalue per sh¥
0.68
0.67
0.68
0.66
0.67
0.70
0.72
0.81
0.78
0.80
0.23
3.57%
2.48%
—
0.37
FCF per share¥
0.11
0.11
0.10
0.10
0.10
0.09
0.08
0.09
0.08
0.09
0.52
(3.21%)
(2.42%)
—
0.24
Dividend per sh¥
0.54
0.56
0.57
0.64
0.70
0.70
0.72
0.75
0.72
0.76
0.37
1.60%
4.78%
—
8.24
Div yield (avg)%
22.55
20.94
18.38
17.48
17.67
18.33
16.64
17.43
20.19
17.97
5.33
17.97
18.15
72
6.40
Payout ratio%
26.94
24.22
25.48
25.00
27.06
28.55
28.66
30.38
32.28
31.20
18.68
30.38
27.80
89
0.350
Shares (diluted)B
0.662
0.769
0.830
0.924
0.995
0.997
1.190
1.151
1.351
1.493
0.333
8.45%
10.16%
9
5.54
Buyback yield%
18.23
19.19
16.40
18.82
15.88
16.33
13.89
12.33
13.31
11.55
27.89
13.31
16.11
90
0.989
D/E ratiox
1.304
1.188
1.267
1.333
1.274
1.396
1.311
1.251
1.131
1.116
0.869
1.251
1.271
82
111.6
Enterprise value¥M
506.4
518.6
514.0
537.0
631.1
657.1
779.4
764.7
788.5
932.1
128.1
8.11%
7.62%
16
259.1
LT debt¥M
386.0
425.3
422.1
466.7
480.6
519.9
533.1
602.5
657.2
662.3
112.3
6.62%
6.30%
68
Revenue
¥273.4M
3.05%
1.00×
Cost of revenue
¥191.4M
3.05%
1.00×
Operating expenses
¥47.37M
3.03%
1.00×
Goodwill & intangibles
15.35%