281.9
Revenue¥M
515.8
533.0
558.7
559.7
562.0
565.7
587.5
594.6
608.3
609.9
291.2
1.65%
2.08%
45
27.85
Revenue growth%
22.34
25.23
26.17
24.16
22.34
20.02
21.01
18.27
17.58
17.89
13.74
18.27
21.67
68
9.53
Gross margin%
21.47
19.23
20.44
22.06
22.84
22.38
21.88
20.25
22.13
20.54
4.83
21.88
21.68
54
5.41
Operating margin%
9.93
11.09
10.89
11.50
10.04
11.42
9.53
9.16
11.29
10.21
21.61
10.21
10.55
61
12.11
Net margin%
17.72
19.15
20.31
17.93
18.11
16.40
19.33
18.84
19.83
17.67
6.35
18.84
18.48
28
28.68
P/E ratio (avg)x
19.25
16.88
14.98
13.43
14.20
12.49
11.28
10.27
9.475
9.111
9.025
10.27
12.96
47
35.50
EV/EBITx
26.70
29.55
35.60
40.05
47.19
51.18
61.75
63.81
66.69
80.25
14.48
63.81
49.19
42
21.71
FCF yield (avg)%
28.04
29.63
29.26
26.68
26.98
27.65
30.17
27.83
27.28
25.31
4.46
27.65
27.74
90
21.45
FCF margin%
16.64
18.35
21.24
18.63
17.62
18.98
20.73
21.62
24.03
22.92
27.27
21.62
19.86
64
1.011
FCF / Net incomex
1.109
1.078
1.062
1.034
1.165
1.072
1.229
1.395
1.456
1.532
1.355
1.395
1.137
72
7.94
ROIC%
14.60
13.60
13.40
13.26
10.57
11.92
11.28
12.45
9.73
7.13
12.73
11.28
12.19
52
3.65
Return on equity%
21.95
22.99
23.31
22.17
19.48
22.04
21.87
19.13
21.45
21.13
27.57
21.45
21.91
57
25.75
Return on assets%
16.34
18.92
16.43
14.08
12.45
11.47
12.42
11.55
9.55
11.89
22.34
11.55
12.43
18
4.68
EPS¥
1.50
1.61
1.66
1.56
1.75
1.89
2.06
2.23
2.41
2.41
5.23
6.65%
4.85%
—
15.49
EPS growth%
14.31
12.21
12.05
9.85
10.68
10.46
7.49
9.91
11.37
13.96
13.69
10.46
11.02
44
1.64
Bookvalue per sh¥
8.95
9.99
10.77
10.50
9.98
10.96
11.28
11.94
13.05
13.08
4.75
5.56%
4.11%
—
4.80
FCF per share¥
10.51
11.34
13.29
13.74
15.45
17.43
19.86
21.56
24.20
27.16
8.05
11.94%
11.57%
—
6.08
Dividend per sh¥
3.84
3.57
3.79
4.10
4.27
4.74
4.92
5.45
5.58
5.92
5.89
6.73%
4.17%
—
23.98
Div yield (avg)%
15.75
13.03
14.23
13.89
15.22
13.06
14.28
16.63
19.10
16.70
22.31
16.63
14.75
80
3.23
Payout ratio%
27.25
27.85
26.68
23.72
21.56
19.33
21.63
19.49
17.15
19.73
18.63
19.49
21.59
17
78.11
Shares (diluted)M
92.52
90.42
102.5
114.8
115.9
111.5
108.4
110.1
112.9
112.9
79.85
(0.52%)
1.82%
82
9.63
Buyback yield%
25.47
25.85
28.85
30.64
33.45
35.53
38.24
39.99
38.46
39.70
12.86
38.46
34.49
63
0.216
D/E ratiox
2.063
2.216
2.364
2.619
2.735
3.114
3.207
3.018
3.266
3.398
1.006
3.207
2.876
20
488.9
Enterprise value¥M
251.5
228.2
242.5
252.1
258.6
260.7
258.8
242.5
210.8
195.4
130.4
(5.45%)
(2.38%)
20
0.091
LT debt¥B
0.556
0.572
0.549
0.599
0.691
0.692
0.769
0.755
0.870
1.004
0.211
7.77%
5.86%
14
Revenue
¥609.9M
2.08%
1.00×
Cost of revenue
¥364.4M
2.32%
1.02×
Operating expenses
¥123.1M
1.36%
0.93×
Goodwill & intangibles
18.24%