405.5
Revenue¥M
269.7
289.3
313.8
338.7
363.8
383.0
400.2
422.3
443.0
477.5
437.0
5.59%
6.30%
87
21.94
Revenue growth%
18.58
16.70
16.91
17.62
20.39
21.77
23.18
20.25
17.70
18.57
7.76
20.25
18.58
68
18.33
Gross margin%
19.30
17.37
20.03
21.72
23.65
26.11
23.75
26.15
27.65
24.67
6.37
26.11
23.70
11
26.32
Operating margin%
24.61
24.37
23.07
21.48
23.17
25.90
25.29
26.37
28.74
29.11
20.74
26.37
24.95
80
5.16
Net margin%
18.85
20.82
18.49
20.37
22.32
24.40
24.90
23.38
21.40
20.27
21.70
23.38
21.11
49
15.21
P/E ratio (avg)x
12.88
13.95
14.68
14.48
15.98
17.65
15.96
17.41
19.47
18.74
26.39
17.65
15.97
84
27.51
EV/EBITx
27.73
29.42
25.49
22.24
19.17
16.81
16.13
15.69
15.62
16.62
29.19
16.13
17.99
33
18.26
FCF yield (avg)%
23.15
24.83
27.15
27.86
27.23
28.13
30.99
28.75
29.54
30.24
19.34
29.54
27.99
95
29.36
FCF margin%
17.12
18.57
20.33
20.11
20.53
19.94
20.26
17.85
20.19
18.71
8.80
19.94
20.02
37
0.771
FCF / Net incomex
0.786
0.760
0.796
0.793
0.852
0.739
0.794
0.729
0.625
0.670
1.551
0.729
0.773
83
18.45
ROIC%
18.56
20.78
22.59
24.95
27.06
29.04
29.43
31.43
34.28
31.33
26.00
31.33
28.05
58
23.95
Return on equity%
16.84
15.06
15.74
15.38
12.92
14.38
15.16
17.23
16.46
19.32
14.53
16.46
15.56
38
12.55
Return on assets%
8.23
10.76
13.58
15.17
14.66
12.10
11.74
9.22
8.50
10.97
4.15
10.97
11.36
30
0.95
EPS¥
0.78
0.69
0.69
0.71
0.74
0.72
0.73
0.68
0.75
0.70
1.04
(1.13%)
(0.24%)
—
28.70
EPS growth%
20.56
23.08
24.23
25.54
26.77
25.45
23.72
21.46
21.55
20.93
28.10
21.55
23.40
84
1.28
Bookvalue per sh¥
2.90
3.01
3.10
3.26
3.29
3.33
3.37
3.52
3.72
3.41
1.76
0.71%
1.36%
—
2.17
FCF per share¥
2.33
2.66
3.21
3.40
3.73
3.99
3.90
4.15
4.91
5.91
0.64
9.67%
9.61%
—
2.77
Dividend per sh¥
0.70
0.72
0.84
0.94
0.97
1.06
1.20
1.31
1.57
1.87
0.53
13.91%
10.91%
—
14.84
Div yield (avg)%
18.21
16.63
17.52
17.43
19.73
19.33
16.75
16.70
16.78
14.99
28.27
16.75
17.11
84
13.54
Payout ratio%
10.77
13.76
14.63
13.27
13.52
11.69
13.25
12.28
11.76
11.39
24.82
11.76
12.77
49
80.77
Shares (diluted)M
64.05
71.27
71.08
76.47
73.83
75.90
80.25
71.10
62.99
68.75
77.99
(1.42%)
1.28%
57
24.60
Buyback yield%
11.75
13.94
16.04
17.04
15.82
17.21
20.17
18.32
19.71
18.17
17.12
18.32
17.13
25
1.415
D/E ratiox
1.120
1.124
1.196
1.142
1.006
1.115
1.102
1.205
1.257
1.186
1.054
1.186
1.133
80
511.6
Enterprise value¥M
213.4
231.3
245.0
254.3
279.1
313.8
299.9
305.8
314.9
325.8
162.5
3.14%
5.00%
37
523.5
LT debt¥M
100.9
113.2
134.2
153.4
161.3
174.3
175.4
171.4
178.7
187.0
442.8
2.99%
8.26%
82
Revenue
¥477.5M
6.30%
1.00×
Cost of revenue
¥266.2M
6.17%
0.99×
Operating expenses
¥105.8M
6.70%
1.04×
Cash and investments
18.70%
Goodwill & intangibles
17.71%
Spread over hurdle
(1.33%)