821.0
Revenue¥M
434.0
460.3
485.6
508.1
529.2
561.2
576.9
610.6
641.1
681.3
855.2
5.18%
5.09%
78
6.29
Revenue growth%
1.02
0.40
2.71
0.40
0.53
0.55
0.40
2.82
4.08
5.51
3.21
2.82
0.78
52
15.16
Gross margin%
23.40
26.30
28.23
27.61
26.27
28.35
25.94
25.10
27.26
25.44
18.72
25.94
26.29
17
17.80
Operating margin%
9.48
11.52
11.02
13.80
11.86
14.00
16.17
15.80
15.72
17.56
26.62
15.80
13.90
92
12.57
Net margin%
5.53
7.46
9.07
11.07
11.31
11.00
12.18
10.34
11.22
11.79
28.54
11.22
11.03
14
25.69
P/E ratio (avg)x
43.53
38.97
34.78
36.91
39.67
37.16
37.04
40.23
36.14
36.93
8.890
37.04
37.10
11
34.74
EV/EBITx
26.14
26.41
28.56
29.94
28.35
28.49
30.02
34.58
32.39
34.50
17.22
32.39
29.25
30
11.44
FCF yield (avg)%
10.87
8.58
9.58
7.91
9.34
10.48
8.20
7.53
10.13
9.36
17.41
9.36
9.35
19
10.65
FCF margin%
27.90
27.71
29.11
27.12
30.09
27.34
28.34
30.69
32.17
33.44
28.62
30.69
28.72
65
1.333
FCF / Net incomex
3.108
3.098
3.115
3.203
3.688
3.764
3.847
4.434
4.668
5.263
0.398
4.434
3.726
56
28.53
ROIC%
16.65
17.55
19.89
19.60
19.63
20.42
21.16
20.90
19.86
19.91
23.60
20.42
19.88
27
19.75
Return on equity%
5.41
4.42
6.85
5.61
4.68
7.41
7.46
10.44
8.93
6.52
14.52
7.46
6.68
91
26.16
Return on assets%
30.60
28.25
29.79
32.66
35.42
37.11
39.32
37.05
34.92
33.76
28.48
37.05
34.34
54
0.83
EPS¥
1.67
1.43
1.44
1.25
1.19
1.19
1.17
1.22
1.09
1.13
0.86
(1.18%)
(4.94%)
—
3.83
EPS growth%
19.23
18.89
17.81
18.82
17.39
15.70
16.11
16.18
14.15
14.75
6.57
15.70
16.79
43
0.86
Bookvalue per sh¥
0.71
0.77
0.85
0.92
0.87
0.92
0.91
0.94
1.05
1.15
1.12
5.73%
4.79%
—
1.70
FCF per share¥
0.38
0.36
0.37
0.34
0.36
0.37
0.36
0.32
0.33
0.37
0.62
0.38%
(1.27%)
—
1.40
Dividend per sh¥
1.87
1.94
1.87
1.88
2.04
2.20
2.31
2.55
2.48
2.24
1.55
1.86%
2.55%
—
24.89
Div yield (avg)%
6.90
7.11
8.04
10.53
11.52
12.86
12.87
11.30
12.20
10.78
26.06
12.20
11.04
73
28.67
Payout ratio%
1.93
3.67
4.16
7.12
6.16
4.89
2.62
5.43
5.69
3.46
23.87
4.89
4.52
82
158.8
Shares (diluted)M
251.0
244.3
286.4
292.6
318.3
307.6
364.8
407.9
415.0
437.4
163.0
6.56%
6.67%
23
18.89
Buyback yield%
14.59
11.89
9.44
7.95
9.91
11.59
13.55
13.20
13.84
11.22
4.77
13.20
11.74
34
1.353
D/E ratiox
0.988
1.043
1.040
1.217
1.338
1.437
1.619
1.765
1.699
1.713
0.927
1.699
1.388
80
385.8
Enterprise value¥M
313.8
357.2
382.6
401.7
384.2
392.3
410.4
396.3
380.2
352.5
697.2
(1.71%)
1.76%
78
0.199
LT debt¥B
0.984
1.122
1.283
1.287
1.241
1.210
1.352
1.536
1.823
2.110
0.408
11.19%
9.60%
31
Revenue
¥681.3M
5.09%
1.00×
Cost of revenue
¥476.9M
5.09%
1.00×
Operating expenses
¥128.9M
4.58%
0.95×
Goodwill & intangibles
16.66%