144.2
Revenue¥M
175.5
190.2
206.8
225.4
239.3
258.1
279.9
308.0
335.2
362.4
156.0
8.66%
8.57%
94
20.87
Revenue growth%
15.40
15.13
14.87
11.99
10.18
9.41
7.49
4.55
4.48
1.93
22.20
4.55
9.79
43
2.85
Gross margin%
18.11
19.27
21.71
23.32
23.72
21.74
20.66
20.79
22.11
24.73
21.22
21.74
21.73
72
2.02
Operating margin%
24.77
26.47
25.68
28.60
30.36
27.78
29.02
26.85
25.71
23.89
23.03
26.85
26.66
64
11.68
Net margin%
12.23
10.49
8.15
7.79
9.47
10.11
7.87
7.01
4.19
5.09
17.70
7.01
8.01
63
12.63
P/E ratio (avg)x
34.20
30.95
28.47
31.62
33.17
31.55
28.96
32.62
31.41
34.80
13.24
31.55
31.59
72
29.43
EV/EBITx
25.33
24.97
26.29
25.35
29.32
31.41
29.63
33.69
32.21
31.24
14.73
31.41
29.47
77
14.12
FCF yield (avg)%
7.35
5.28
7.92
8.56
5.91
7.03
8.90
8.80
11.49
12.38
28.11
8.90
8.24
62
23.02
FCF margin%
18.08
15.30
14.78
16.33
16.26
14.66
14.52
16.30
14.72
17.67
19.72
14.72
15.78
63
1.316
FCF / Net incomex
1.672
1.834
1.805
1.847
1.794
1.953
1.848
1.810
1.968
1.894
0.280
1.894
1.841
33
25.18
ROIC%
29.34
31.92
32.35
29.91
29.41
30.33
31.50
34.41
33.47
35.04
4.90
33.47
31.71
32
7.22
Return on equity%
18.83
17.09
17.56
19.49
19.60
21.28
22.88
22.82
24.23
23.04
23.07
22.88
20.44
15
20.79
Return on assets%
15.21
12.70
11.59
14.59
16.52
18.53
16.97
18.05
18.85
16.01
16.27
18.05
16.27
21
0.72
EPS¥
0.30
0.27
0.26
0.25
0.25
0.24
0.24
0.25
0.25
0.24
0.75
(0.83%)
(3.04%)
—
4.18
EPS growth%
15.00
12.45
14.11
12.89
12.30
14.53
14.19
15.13
12.93
13.48
23.96
14.19
13.79
82
0.54
Bookvalue per sh¥
0.53
0.56
0.58
0.64
0.70
0.64
0.67
0.59
0.62
0.56
0.96
(4.09%)
(0.11%)
—
0.35
FCF per share¥
0.33
0.34
0.30
0.26
0.26
0.26
0.24
0.26
0.26
0.28
0.45
1.03%
(1.72%)
—
0.46
Dividend per sh¥
1.12
1.26
1.39
1.47
1.37
1.44
1.42
1.41
1.30
1.33
0.28
(0.54%)
2.20%
—
13.87
Div yield (avg)%
17.13
17.44
16.13
16.22
18.37
18.55
20.92
23.68
20.77
23.01
8.78
20.92
18.46
59
4.32
Payout ratio%
9.45
9.92
10.97
11.24
10.40
9.61
9.86
11.48
14.15
16.77
13.72
11.48
10.68
65
269.4
Shares (diluted)M
284.3
278.4
278.5
306.6
301.5
317.1
297.0
314.5
287.3
298.2
278.4
(0.22%)
1.41%
76
9.72
Buyback yield%
10.98
11.35
13.06
13.65
10.85
11.73
14.10
11.54
10.12
12.19
25.85
11.73
11.63
12
1.587
D/E ratiox
0.791
0.851
0.966
1.081
1.135
1.153
1.348
1.483
1.507
1.613
0.891
1.483
1.144
35
33.63
Enterprise value¥M
60.60
56.49
51.47
52.56
45.68
46.84
48.21
47.16
44.46
42.41
131.2
(1.47%)
(3.42%)
11
214.4
LT debt¥M
245.0
225.4
246.0
224.5
217.1
227.6
229.2
199.4
213.8
207.8
339.1
(0.87%)
(2.85%)
67
Revenue
¥362.4M
8.57%
1.00×
Cost of revenue
¥245.4M
8.35%
0.98×
Operating expenses
¥47.32M
9.21%
1.06×
Goodwill & intangibles
15.39%