209.8
Revenue¥M
563.5
578.0
589.5
592.3
599.2
614.1
629.5
644.0
663.0
682.8
216.2
2.65%
2.27%
27
16.41
Revenue growth%
13.37
15.85
15.55
17.98
18.70
18.25
15.43
14.28
13.14
13.06
14.13
14.28
15.49
50
25.69
Gross margin%
14.87
14.94
14.77
17.09
18.05
19.79
21.42
24.29
26.74
24.23
23.08
24.23
18.92
93
16.24
Operating margin%
19.10
19.18
19.19
21.37
18.76
18.42
15.75
14.05
14.96
12.54
20.90
14.96
18.59
94
20.69
Net margin%
4.80
2.24
3.51
3.84
6.34
5.70
3.16
2.47
2.66
4.10
11.76
3.16
3.68
46
33.28
P/E ratio (avg)x
41.23
43.59
40.91
42.35
40.59
37.26
36.99
33.98
38.27
43.86
17.36
37.26
40.75
36
18.16
EV/EBITx
15.74
15.55
17.86
17.74
20.31
20.46
19.69
18.30
18.74
18.47
37.33
18.74
18.38
71
27.12
FCF yield (avg)%
17.18
17.55
15.13
16.17
16.63
16.22
19.13
16.89
17.29
16.27
28.49
16.89
16.76
47
5.60
FCF margin%
23.20
25.16
23.88
25.95
25.23
22.36
21.04
23.73
22.64
19.71
16.61
22.36
23.46
13
0.563
FCF / Net incomex
1.809
1.944
1.924
1.732
1.789
1.762
1.840
1.701
1.535
1.440
1.622
1.701
1.776
74
17.95
ROIC%
9.78
11.94
9.66
9.05
8.00
7.39
7.81
7.13
7.64
4.90
29.90
7.39
7.90
29
10.78
Return on equity%
11.74
12.21
11.24
11.49
13.58
14.60
12.21
14.94
16.57
18.04
4.13
14.94
12.89
81
28.73
Return on assets%
13.39
12.63
12.29
10.35
11.93
12.63
12.05
9.35
8.03
6.81
13.79
9.35
11.99
62
6.79
EPS¥
3.79
3.52
3.78
3.47
3.57
3.80
4.21
3.87
4.33
4.74
6.96
5.82%
2.17%
—
19.73
EPS growth%
24.82
26.83
24.59
24.81
24.82
23.39
25.09
23.99
22.49
22.40
18.74
23.39
24.70
48
6.84
Bookvalue per sh¥
2.53
2.66
3.19
3.54
3.48
4.15
4.48
5.32
5.48
5.60
7.80
10.01%
8.64%
—
5.37
FCF per share¥
6.76
7.15
6.61
7.17
7.44
7.67
7.26
6.76
7.16
6.30
2.63
(3.25%)
(0.42%)
—
3.72
Dividend per sh¥
3.42
3.16
3.25
3.03
2.65
2.46
2.39
2.30
2.36
2.39
2.79
(2.04%)
(4.14%)
—
13.65
Div yield (avg)%
5.67
8.19
7.81
7.91
10.67
12.33
10.92
8.79
11.63
9.55
5.17
10.92
9.17
70
10.94
Payout ratio%
22.44
24.23
21.79
18.80
18.59
17.52
18.22
19.41
20.83
21.37
2.84
19.41
20.12
94
107.2
Shares (diluted)M
149.0
163.5
180.3
196.8
203.5
232.0
225.2
265.2
265.3
282.8
105.5
6.80%
7.46%
62
5.26
Buyback yield%
11.43
11.72
12.14
10.37
12.24
10.21
12.17
14.47
11.71
10.67
12.93
11.71
11.71
67
1.003
D/E ratiox
0.357
0.334
0.339
0.322
0.369
0.389
0.395
0.362
0.331
0.336
0.476
0.362
0.348
89
757.2
Enterprise value¥M
164.9
189.1
190.3
205.2
241.2
237.6
274.1
284.3
308.2
364.6
779.7
8.61%
9.29%
9
811.8
LT debt¥M
258.2
271.1
270.0
301.4
341.4
351.6
355.9
386.9
355.2
391.7
95.89
2.79%
4.06%
66
Revenue
¥682.8M
2.27%
1.00×
Cost of revenue
¥369.3M
2.19%
0.99×
Operating expenses
¥168.3M
2.33%
1.01×