45.47
Revenue¥M
462.3
475.2
496.4
500.4
506.9
523.5
531.9
532.3
550.8
559.6
50.09
2.00%
2.30%
26
9.57
Revenue growth%
19.08
18.59
21.07
20.96
20.01
17.61
15.28
14.54
15.57
16.42
23.06
15.57
18.10
81
28.72
Gross margin%
12.94
11.86
9.69
6.75
6.05
5.44
5.88
7.70
9.63
11.70
7.88
7.70
8.67
20
4.01
Operating margin%
12.48
12.29
14.04
16.98
15.37
13.97
11.25
10.35
9.83
8.65
2.63
10.35
12.39
17
15.25
Net margin%
22.97
23.11
20.70
20.77
17.81
16.71
17.52
14.63
15.47
16.46
13.51
16.46
17.66
75
34.22
P/E ratio (avg)x
37.56
38.01
39.28
37.58
43.32
40.05
43.31
48.13
48.04
48.85
34.70
48.04
41.68
93
36.01
EV/EBITx
36.32
39.78
38.61
37.71
34.40
30.60
33.70
31.00
31.88
31.05
26.87
31.05
34.05
46
9.28
FCF yield (avg)%
12.62
14.29
16.94
18.08
17.08
17.32
18.10
17.04
17.82
19.37
9.13
17.82
17.20
49
29.28
FCF margin%
12.99
11.50
9.65
9.81
9.85
8.06
9.44
10.08
12.30
14.39
18.51
10.08
9.96
45
1.571
FCF / Net incomex
1.921
1.873
1.915
2.145
2.231
2.062
2.049
1.937
1.817
1.997
1.108
1.997
1.967
91
23.58
ROIC%
2.10
1.17
0.40
0.40
2.51
1.81
4.37
1.68
4.63
4.88
6.03
4.37
1.96
82
7.06
Return on equity%
7.90
7.27
6.34
7.02
9.01
8.21
10.19
12.66
15.42
14.12
12.30
12.66
8.61
35
5.40
Return on assets%
5.23
5.91
4.94
7.73
7.82
5.75
5.71
4.43
6.35
3.87
16.65
5.71
5.73
30
0.87
EPS¥
3.36
3.99
4.22
4.82
4.71
5.59
5.77
6.02
7.19
8.07
0.95
11.37%
10.35%
—
22.06
EPS growth%
27.86
29.37
26.82
26.54
27.87
25.32
27.20
25.14
27.53
28.54
9.24
27.20
27.36
73
0.92
Bookvalue per sh¥
1.41
1.37
1.53
1.59
1.48
1.38
1.41
1.52
1.60
1.77
2.45
3.57%
2.75%
—
0.62
FCF per share¥
2.20
2.36
2.70
2.58
2.67
3.04
2.94
3.26
3.29
3.28
1.77
4.23%
3.90%
—
1.82
Dividend per sh¥
2.04
1.90
1.90
1.75
1.58
1.51
1.40
1.25
1.34
1.34
3.02
(3.21%)
(5.32%)
—
12.85
Div yield (avg)%
28.58
29.28
28.06
25.70
25.91
25.45
27.26
26.41
26.72
28.14
9.68
26.72
26.99
80
21.12
Payout ratio%
3.73
3.24
2.56
2.81
5.73
3.88
3.78
1.01
0.40
1.14
2.21
1.14
3.03
44
107.7
Shares (diluted)M
179.1
211.9
217.0
242.6
252.2
266.2
290.7
325.8
334.8
396.0
110.1
9.45%
9.72%
57
14.89
Buyback yield%
32.38
29.87
29.54
29.56
29.74
32.65
30.63
27.80
28.50
28.62
27.41
28.62
29.65
29
1.302
D/E ratiox
0.100
0.104
0.092
0.094
0.102
0.093
0.093
0.102
0.106
0.102
0.246
0.102
0.101
15
0.482
Enterprise value¥B
1.073
1.225
1.340
1.369
1.415
1.347
1.292
1.339
1.543
1.682
0.578
3.52%
6.29%
18
0.341
LT debt¥B
0.913
0.931
0.978
1.152
1.320
1.362
1.430
1.427
1.687
1.820
0.423
6.64%
8.44%
52
Revenue
¥559.6M
2.30%
1.00×
Cost of revenue
¥386.9M
2.34%
1.00×
Operating expenses
¥83.98M
1.79%
0.95×
Goodwill & intangibles
16.51%