534.6
Revenue¥M
469.1
510.7
557.2
597.9
652.8
709.1
774.2
820.6
885.6
934.2
577.3
7.43%
8.01%
74
22.41
Revenue growth%
25.86
27.97
28.13
30.28
31.81
32.86
34.42
32.06
29.37
28.08
13.96
32.06
29.83
6
24.89
Gross margin%
32.66
31.37
30.95
28.88
26.61
27.52
28.04
30.56
30.80
31.09
12.61
30.56
30.68
7
2.47
Operating margin%
11.74
12.20
14.19
13.78
15.29
13.00
15.19
16.21
15.32
12.65
25.99
15.19
13.98
80
2.03
Net margin%
9.94
12.88
10.47
12.09
14.08
12.92
13.86
15.07
15.20
13.12
15.06
13.86
13.02
86
36.81
P/E ratio (avg)x
17.97
17.48
18.68
18.25
16.95
17.34
17.74
18.56
19.48
17.94
24.29
17.94
17.95
58
33.98
EV/EBITx
35.20
38.95
39.66
37.62
33.79
35.01
31.62
33.19
29.20
29.44
22.22
31.62
34.40
37
28.57
FCF yield (avg)%
7.87
4.90
3.36
0.93
0.40
1.07
2.15
4.34
5.49
3.61
21.94
3.61
3.48
45
18.91
FCF margin%
35.40
38.28
36.75
36.70
34.46
32.66
30.85
33.82
31.37
28.47
21.44
31.37
34.14
78
0.674
FCF / Net incomex
1.470
1.621
1.730
1.742
1.631
1.639
1.736
1.801
1.821
1.792
0.235
1.792
1.733
46
28.97
ROIC%
6.84
4.12
3.23
5.17
5.38
3.60
5.87
3.96
4.56
4.93
11.69
4.56
4.74
12
5.66
Return on equity%
13.72
15.77
15.31
17.33
19.37
20.73
21.80
19.37
18.36
16.20
17.76
19.37
17.84
7
18.15
Return on assets%
21.10
23.22
22.50
25.48
22.50
20.38
18.13
15.52
15.36
14.29
23.54
15.52
20.74
55
3.44
EPS¥
3.53
3.69
3.56
3.41
3.29
3.69
3.80
4.09
4.52
4.64
3.84
7.14%
2.62%
—
7.87
EPS growth%
16.61
15.88
17.48
14.95
15.22
12.75
12.41
12.81
10.60
12.85
17.05
12.75
13.90
62
2.14
Bookvalue per sh¥
6.50
6.92
6.90
8.02
8.51
8.95
10.43
10.49
10.60
12.29
1.14
7.63%
8.11%
—
2.74
FCF per share¥
5.00
5.77
6.84
7.43
8.37
9.78
10.32
11.23
12.44
13.72
4.31
10.40%
10.62%
—
1.89
Dividend per sh¥
3.51
3.49
3.84
3.52
3.79
3.96
3.72
3.93
4.13
4.39
3.39
2.98%
2.54%
—
25.48
Div yield (avg)%
5.54
7.63
6.88
8.82
6.91
5.19
7.66
10.25
7.47
7.08
15.97
7.47
7.28
84
3.34
Payout ratio%
20.90
18.23
16.29
18.34
15.88
15.74
14.29
16.75
14.22
17.22
4.53
15.74
16.52
53
99.01
Shares (diluted)M
111.7
97.60
84.87
82.11
84.64
81.45
86.34
90.39
96.32
101.8
100.2
3.77%
(1.15%)
69
24.78
Buyback yield%
2.12
1.58
0.40
0.40
2.91
0.80
2.14
3.81
2.84
4.74
23.18
2.84
2.13
49
0.573
D/E ratiox
0.685
0.704
0.721
0.757
0.774
0.757
0.745
0.784
0.792
0.853
0.737
0.784
0.757
18
721.8
Enterprise value¥M
549.4
541.8
607.2
656.1
668.9
762.9
760.7
864.8
856.9
854.1
241.9
5.01%
4.82%
27
406.6
LT debt¥M
631.8
628.9
575.3
614.4
564.1
511.7
484.0
476.0
433.6
396.2
167.6
(6.82%)
(5.50%)
44
Revenue
¥934.2M
8.01%
1.00×
Cost of revenue
¥465.6M
8.03%
1.00×
Operating expenses
¥164.7M
8.35%
1.03×
Goodwill & intangibles
16.00%