32.28
Revenue¥M
179.4
188.6
201.0
211.5
223.3
232.6
248.2
254.7
266.8
284.3
34.17
4.95%
5.20%
19
25.40
Revenue growth%
7.21
4.75
4.98
6.51
6.19
6.59
6.74
4.78
7.28
9.38
23.37
6.74
6.55
72
6.69
Gross margin%
9.02
6.13
7.62
10.04
7.89
10.15
12.02
12.58
11.51
13.37
20.71
12.02
10.09
86
22.00
Operating margin%
33.67
32.88
32.05
33.89
32.50
32.69
34.42
36.16
34.49
37.45
22.89
34.49
33.78
49
11.90
Net margin%
5.31
5.19
3.71
6.60
3.98
5.72
6.80
7.80
10.23
8.48
21.39
7.80
6.16
49
20.52
P/E ratio (avg)x
7.835
7.488
6.486
6.260
6.869
6.571
6.668
7.007
6.847
6.363
31.60
6.668
6.757
25
28.03
EV/EBITx
11.17
12.50
12.08
13.47
14.17
13.64
13.53
15.48
17.77
18.98
27.60
15.48
13.58
65
19.58
FCF yield (avg)%
25.68
26.09
25.39
24.77
27.49
28.21
27.31
29.08
27.79
25.83
16.96
27.79
26.70
71
8.61
FCF margin%
10.72
10.53
12.64
15.40
15.54
16.61
16.15
15.55
16.65
18.05
17.29
16.61
15.54
69
0.743
FCF / Net incomex
0.801
0.782
0.720
0.710
0.719
0.624
0.631
0.639
0.551
0.555
1.654
0.624
0.674
38
7.14
ROIC%
17.03
17.55
15.25
13.34
11.43
11.85
14.61
11.75
14.16
12.53
13.18
12.53
13.75
40
14.80
Return on equity%
29.71
29.44
26.94
24.81
22.62
24.44
22.07
22.08
24.45
24.83
18.25
24.44
24.63
5
5.52
Return on assets%
14.93
15.54
16.23
14.27
15.17
15.02
12.84
14.91
14.65
16.46
15.82
14.91
14.97
81
1.41
EPS¥
1.25
1.19
1.33
1.40
1.55
1.57
1.57
1.52
1.55
1.80
1.47
3.06%
4.70%
—
10.17
EPS growth%
18.44
15.72
17.54
18.85
21.22
22.75
24.28
22.89
24.14
22.22
20.43
22.89
21.72
85
0.25
Bookvalue per sh¥
1.63
1.88
2.19
2.47
2.76
2.84
3.19
3.48
3.67
4.20
0.83
8.78%
11.31%
—
0.35
FCF per share¥
1.07
1.19
1.08
0.98
1.03
1.13
1.27
1.20
1.16
1.29
0.82
4.55%
0.88%
—
1.29
Dividend per sh¥
0.71
0.71
0.77
0.81
0.80
0.85
0.92
0.84
0.91
0.88
0.94
1.88%
1.79%
—
28.44
Div yield (avg)%
30.22
27.81
26.15
24.18
25.63
25.94
24.31
26.26
24.12
25.21
7.47
25.21
25.79
17
21.85
Payout ratio%
19.27
20.46
20.41
18.56
17.71
20.48
22.84
24.75
24.32
25.37
5.17
24.32
20.47
70
157.5
Shares (diluted)M
210.5
200.3
214.3
241.4
235.0
221.7
257.9
241.6
279.2
269.5
161.7
2.77%
3.04%
24
7.17
Buyback yield%
5.04
3.75
0.93
3.31
2.38
4.07
1.52
3.24
4.90
6.66
29.68
4.07
3.53
72
1.126
D/E ratiox
1.041
1.167
1.160
1.186
1.276
1.268
1.330
1.320
1.406
1.439
0.270
1.330
1.272
93
146.3
Enterprise value¥M
275.3
272.6
289.2
317.1
323.3
314.7
327.0
337.9
377.3
362.7
85.39
2.33%
2.48%
11
234.7
LT debt¥M
82.99
91.93
108.1
112.7
111.8
118.4
129.4
148.6
146.8
145.5
150.3
5.41%
7.62%
89
Revenue
¥284.3M
5.20%
1.00×
Cost of revenue
¥179.7M
5.33%
1.01×
Operating expenses
¥55.50M
5.58%
1.04×