177.2
Revenue¥M
483.1
502.2
520.3
537.1
562.7
592.7
622.1
643.7
672.9
691.9
191.4
4.22%
3.93%
61
8.49
Revenue growth%
11.12
13.96
15.21
13.35
13.39
14.67
14.40
15.06
12.93
10.29
26.16
14.40
13.67
45
29.85
Gross margin%
30.52
28.72
28.90
26.36
26.06
24.56
24.38
26.89
29.70
27.57
13.22
26.89
27.23
38
18.32
Operating margin%
20.68
22.59
25.41
25.66
24.80
25.20
27.48
27.02
26.61
23.63
26.79
26.61
25.30
46
2.34
Net margin%
13.73
15.67
16.84
16.77
15.26
15.00
16.78
14.51
11.93
10.95
22.82
14.51
15.13
59
7.179
P/E ratio (avg)x
58.58
64.91
63.22
67.27
74.73
87.89
86.28
88.13
101.6
114.8
34.52
88.13
80.50
38
6.900
EV/EBITx
9.879
10.15
9.584
9.032
9.143
9.703
10.25
10.82
10.11
9.115
33.56
10.11
9.791
71
20.39
FCF yield (avg)%
19.50
22.42
25.10
26.16
24.11
22.89
25.63
23.33
21.94
23.20
25.44
23.20
23.26
17
8.83
FCF margin%
14.32
11.99
9.04
7.65
6.17
3.79
6.37
6.11
4.06
3.07
22.13
4.06
6.27
29
0.405
FCF / Net incomex
1.289
1.216
1.386
1.378
1.329
1.357
1.359
1.528
1.461
1.525
0.711
1.461
1.369
66
7.42
ROIC%
11.49
12.08
13.25
14.46
14.42
14.19
16.02
14.25
16.07
17.14
6.09
16.02
14.33
38
3.05
Return on equity%
15.24
17.99
17.93
18.59
18.09
18.48
18.06
16.30
14.99
14.88
9.47
16.30
17.96
61
19.76
Return on assets%
29.87
30.00
31.80
32.93
32.04
30.45
29.55
26.58
29.37
29.06
10.32
29.37
29.93
88
0.35
EPS¥
0.08
0.08
0.08
0.07
0.07
0.08
0.08
0.08
0.07
0.06
0.38
(2.80%)
(2.22%)
—
17.28
EPS growth%
9.20
6.60
8.33
7.67
6.62
7.69
5.39
3.03
4.61
4.15
11.89
4.61
6.61
24
0.15
Bookvalue per sh¥
0.34
0.39
0.40
0.46
0.52
0.58
0.60
0.68
0.77
0.76
0.40
7.90%
8.31%
—
0.21
FCF per share¥
0.68
0.65
0.68
0.68
0.64
0.67
0.64
0.69
0.67
0.76
0.41
3.50%
0.64%
—
0.58
Dividend per sh¥
0.58
0.65
0.64
0.67
0.72
0.84
0.83
0.89
0.93
1.06
0.33
8.03%
5.99%
—
7.05
Div yield (avg)%
4.92
2.32
5.28
4.24
4.66
3.30
5.10
2.67
3.20
3.04
29.02
3.20
3.77
60
13.32
Payout ratio%
5.74
3.58
2.81
3.08
5.06
2.28
0.40
0.50
0.40
0.40
8.92
0.40
2.55
13
489.4
Shares (diluted)M
702.4
763.4
838.6
829.3
776.1
769.8
795.1
892.2
936.5
951.1
489.2
4.15%
3.66%
57
13.36
Buyback yield%
3.60
4.36
6.09
3.38
3.65
2.14
1.84
0.40
0.40
2.67
5.14
1.84
3.02
48
1.664
D/E ratiox
0.144
0.134
0.127
0.119
0.124
0.107
0.093
0.089
0.086
0.074
0.441
0.089
0.113
5
510.1
Enterprise value¥M
363.1
391.4
376.7
367.0
329.1
307.8
303.5
302.5
281.8
250.0
302.9
(5.35%)
(3.31%)
12
274.0
LT debt¥M
160.4
168.2
195.3
206.2
217.7
257.9
277.4
271.6
270.1
286.6
519.2
5.66%
5.76%
11
Revenue
¥691.9M
3.93%
1.00×
Cost of revenue
¥482.1M
3.99%
1.01×
Operating expenses
¥84.01M
4.28%
1.03×
Goodwill & intangibles
16.69%