563.9
Revenue¥M
674.0
688.1
713.1
722.7
745.8
749.9
765.7
790.3
797.7
812.3
612.2
1.72%
1.88%
85
16.28
Revenue growth%
8.70
8.18
9.57
11.92
13.88
10.93
12.54
11.12
8.42
10.37
14.89
10.93
10.65
18
26.85
Gross margin%
18.48
18.34
19.25
18.96
16.33
17.00
18.90
19.06
18.57
15.94
16.02
18.57
18.52
35
29.21
Operating margin%
23.77
23.74
25.49
26.65
27.34
30.15
33.08
34.28
36.59
39.05
21.36
34.28
28.74
29
29.90
Net margin%
29.24
26.98
27.74
25.14
24.11
24.08
27.08
26.26
26.88
24.53
27.73
26.26
26.57
13
6.985
P/E ratio (avg)x
51.26
48.51
50.86
55.16
60.50
63.84
59.64
64.64
69.36
70.21
15.98
64.64
60.07
56
28.10
EV/EBITx
9.017
9.455
8.778
8.926
8.020
7.822
8.277
8.297
7.433
7.818
8.098
7.822
8.287
70
25.96
FCF yield (avg)%
23.27
21.33
21.61
21.60
22.40
20.11
17.99
18.27
19.30
18.45
29.68
18.45
20.72
37
15.39
FCF margin%
26.64
27.84
27.63
30.34
29.77
28.48
29.43
27.77
26.05
28.45
20.37
28.45
28.15
87
1.779
FCF / Net incomex
0.988
0.923
0.934
1.083
1.008
1.070
0.992
1.142
1.080
1.066
1.633
1.070
1.037
42
18.87
ROIC%
22.14
21.45
20.35
18.01
16.30
14.79
12.85
14.08
12.22
9.28
2.33
12.85
15.55
81
28.21
Return on equity%
21.23
22.14
20.03
17.21
15.14
15.85
17.99
18.68
18.34
20.06
2.10
18.34
18.51
23
2.42
Return on assets%
6.84
5.12
3.12
0.98
1.84
3.09
2.53
1.26
2.69
4.76
14.36
2.69
2.89
7
0.49
EPS¥
0.34
0.36
0.38
0.42
0.41
0.45
0.45
0.46
0.44
0.45
0.54
1.90%
3.20%
—
7.42
EPS growth%
15.29
13.12
11.46
8.47
10.12
11.11
8.83
7.70
7.97
7.86
28.27
7.97
9.47
20
0.54
Bookvalue per sh¥
0.71
0.83
0.95
1.02
1.11
1.34
1.35
1.44
1.57
1.67
0.21
8.53%
9.83%
—
0.43
FCF per share¥
0.97
1.00
1.08
1.26
1.29
1.51
1.60
1.92
2.07
2.16
0.45
10.81%
9.56%
—
0.12
Dividend per sh¥
0.46
0.46
0.48
0.54
0.56
0.59
0.66
0.65
0.72
0.81
0.59
7.60%
7.82%
—
11.42
Div yield (avg)%
22.98
20.32
19.54
17.98
19.70
20.81
22.10
21.65
21.98
23.43
27.76
21.98
21.23
31
17.60
Payout ratio%
10.23
7.68
8.43
7.88
10.73
10.74
8.07
5.33
5.92
8.90
11.21
8.07
8.25
83
0.536
Shares (diluted)B
0.766
0.829
0.890
0.885
1.016
0.972
0.926
1.076
1.217
1.396
0.535
6.55%
7.20%
65
28.48
Buyback yield%
17.21
16.68
18.56
18.91
16.36
18.93
16.12
18.18
17.20
15.17
19.36
17.20
17.20
18
0.988
D/E ratiox
0.431
0.507
0.577
0.622
0.626
0.734
0.882
0.999
0.972
1.155
1.735
0.972
0.680
7
0.683
Enterprise value¥B
0.790
0.890
0.981
1.128
1.297
1.516
1.694
1.733
2.090
2.500
0.151
14.03%
14.24%
50
0.683
LT debt¥B
1.096
1.167
1.254
1.194
1.146
1.068
1.000
1.093
1.201
1.369
0.124
3.63%
3.25%
72
Revenue
¥812.3M
1.88%
1.00×
Cost of revenue
¥542.8M
2.00%
1.01×
Operating expenses
¥141.5M
2.25%
1.04×
Goodwill & intangibles
21.15%
Spread over hurdle
(0.68%)