320.8
Revenue¥M
245.1
261.1
268.3
285.3
296.5
304.4
314.5
331.2
339.3
350.2
340.4
3.38%
4.08%
61
3.44
Revenue growth%
23.10
22.22
23.83
21.57
19.37
19.64
20.32
21.88
24.75
27.25
8.50
21.88
22.05
21
13.59
Gross margin%
31.77
34.50
36.31
35.54
36.54
36.15
37.43
36.89
33.93
32.75
17.46
36.15
35.84
83
20.48
Operating margin%
6.64
4.91
3.12
3.58
5.56
3.30
4.20
3.11
3.14
5.44
5.52
3.30
3.89
53
4.21
Net margin%
17.75
19.59
19.02
16.78
15.51
14.92
17.52
16.61
18.51
18.91
13.71
17.52
17.64
58
16.60
P/E ratio (avg)x
13.35
12.50
11.73
13.18
13.44
13.29
15.23
15.36
17.51
18.31
30.17
15.36
13.39
86
12.56
EV/EBITx
30.14
31.16
31.73
35.02
39.42
36.10
33.07
35.72
38.18
37.60
7.699
36.10
35.37
28
18.65
FCF yield (avg)%
9.92
7.36
5.21
2.63
4.59
1.72
0.73
1.73
2.90
2.50
6.42
1.73
2.76
63
26.78
FCF margin%
18.29
18.95
18.89
20.19
17.38
20.30
22.70
24.05
22.27
21.12
24.48
22.27
20.25
35
1.510
FCF / Net incomex
1.758
1.759
1.659
1.509
1.491
1.629
1.705
1.876
1.905
1.710
1.712
1.710
1.707
78
11.81
ROIC%
10.09
9.00
11.15
10.22
12.45
11.38
8.51
9.10
8.95
11.74
11.35
9.10
10.15
72
26.13
Return on equity%
35.13
36.73
39.31
37.16
40.08
39.13
36.89
38.44
39.88
39.81
25.93
39.13
38.79
37
24.61
Return on assets%
16.44
18.37
15.95
16.31
15.68
17.60
15.77
14.31
17.02
15.56
12.81
15.77
16.13
55
0.99
EPS¥
1.26
1.26
1.34
1.44
1.57
1.49
1.66
1.79
1.74
1.73
1.10
1.97%
4.19%
—
2.19
EPS growth%
0.40
0.40
0.40
0.51
0.40
0.60
3.01
3.95
5.14
4.68
28.93
3.95
0.55
55
0.79
Bookvalue per sh¥
0.43
0.50
0.59
0.56
0.60
0.60
0.61
0.63
0.60
0.66
0.61
1.72%
4.52%
—
0.29
FCF per share¥
1.48
1.37
1.25
1.26
1.24
1.19
1.12
1.23
1.35
1.38
0.72
2.15%
(0.85%)
—
0.23
Dividend per sh¥
1.61
1.63
1.86
1.85
1.83
2.18
2.60
2.89
3.00
3.53
1.18
14.03%
8.27%
—
16.15
Div yield (avg)%
22.24
21.36
21.91
19.96
17.90
18.03
19.95
19.46
20.43
20.20
10.31
19.95
20.08
37
25.41
Payout ratio%
9.14
8.44
9.24
10.31
7.42
9.37
10.67
10.93
9.95
12.75
19.05
10.67
9.66
21
193.7
Shares (diluted)M
240.9
257.6
290.2
328.1
385.3
412.3
464.9
437.2
453.8
473.5
188.5
4.21%
7.29%
74
13.03
Buyback yield%
22.22
22.28
22.26
21.09
18.95
20.90
19.22
21.66
23.88
25.22
19.53
21.66
21.94
69
0.150
D/E ratiox
0.305
0.290
0.306
0.347
0.365
0.357
0.344
0.352
0.388
0.372
0.436
0.357
0.350
35
298.6
Enterprise value¥M
252.2
229.0
209.8
189.6
176.7
171.9
184.5
175.5
182.9
193.2
82.55
1.80%
(3.97%)
9
102.4
LT debt¥M
80.45
89.05
94.18
98.64
100.9
101.5
115.2
113.9
114.4
115.9
186.4
2.82%
4.36%
67
Revenue
¥350.2M
4.08%
1.00×
Cost of revenue
¥239.1M
3.88%
0.98×
Operating expenses
¥59.75M
3.96%
0.99×
Goodwill & intangibles
18.77%