363.0
Revenue¥M
526.0
549.9
561.8
567.5
570.3
585.0
599.8
618.8
642.3
664.0
404.9
3.09%
2.51%
78
9.07
Revenue growth%
13.16
12.65
11.53
10.91
12.10
10.83
9.73
7.36
8.96
10.32
21.32
9.73
10.87
49
27.53
Gross margin%
23.44
24.01
24.57
24.62
23.67
20.82
18.57
18.30
17.12
20.01
13.45
18.57
22.13
31
18.61
Operating margin%
9.76
9.03
11.43
13.63
14.43
16.27
15.15
12.25
12.73
10.94
28.50
12.73
12.49
54
9.03
Net margin%
25.76
27.87
25.78
24.53
27.14
28.51
28.76
27.65
26.52
26.03
16.83
27.65
26.83
82
37.01
P/E ratio (avg)x
18.50
18.35
16.61
16.65
17.15
17.76
16.29
17.82
17.71
17.97
18.01
17.76
17.73
11
13.19
EV/EBITx
14.24
14.84
18.00
21.15
25.54
25.92
27.06
31.19
37.10
43.43
25.73
31.19
25.73
33
19.94
FCF yield (avg)%
11.87
12.98
14.89
15.97
13.76
15.16
17.95
15.32
14.28
11.38
4.41
15.16
14.59
25
3.10
FCF margin%
1.18
3.11
4.76
1.89
0.40
0.40
0.45
0.40
3.02
5.98
21.96
0.45
1.53
69
0.650
FCF / Net incomex
0.350
0.344
0.365
0.352
0.304
0.276
0.286
0.301
0.258
0.277
0.827
0.277
0.303
20
10.65
ROIC%
1.60
2.45
3.86
2.82
0.40
0.40
0.40
0.44
0.40
0.40
13.85
0.40
0.42
65
13.14
Return on equity%
17.13
18.58
20.14
22.72
20.83
20.53
22.04
22.77
21.77
22.62
17.62
22.04
21.30
49
6.95
Return on assets%
28.43
25.49
22.86
21.34
23.78
25.41
24.40
24.56
26.39
24.14
5.84
24.56
24.48
33
5.28
EPS¥
3.65
3.29
3.16
3.09
3.37
3.47
3.25
2.96
2.99
2.94
5.86
(2.65%)
(2.38%)
—
8.06
EPS growth%
18.56
16.32
13.59
10.75
8.77
6.63
4.06
3.74
0.86
0.40
21.33
3.74
7.70
54
2.66
Bookvalue per sh¥
5.22
5.33
5.85
6.06
6.75
7.46
8.22
8.87
9.62
10.00
5.41
8.18%
7.95%
—
4.37
FCF per share¥
8.91
10.48
12.29
14.62
15.00
16.84
17.29
18.38
19.46
20.81
5.74
6.77%
9.51%
—
4.45
Dividend per sh¥
7.40
8.03
7.52
8.51
8.60
9.50
9.51
9.56
9.87
11.06
3.85
5.14%
4.06%
—
25.09
Div yield (avg)%
5.44
4.54
3.17
1.63
0.40
0.84
1.38
3.71
6.54
7.59
29.26
3.71
3.44
8
26.56
Payout ratio%
17.53
14.80
15.05
16.04
14.89
14.59
16.20
15.66
17.75
16.83
27.88
16.20
15.85
15
56.90
Shares (diluted)M
63.32
60.52
61.78
58.05
56.90
59.11
65.29
65.39
66.18
65.74
54.40
2.93%
(0.63%)
39
20.06
Buyback yield%
19.77
21.33
23.55
25.67
23.22
23.55
24.86
22.05
19.42
20.29
28.58
22.05
22.63
94
1.354
D/E ratiox
1.007
1.073
1.044
1.128
1.208
1.068
1.141
1.194
1.226
1.275
1.545
1.194
1.135
14
468.6
Enterprise value¥M
113.8
119.2
121.2
133.5
122.2
112.8
114.1
118.9
106.1
100.2
354.8
(3.88%)
(0.92%)
30
0.241
LT debt¥B
0.599
0.678
0.677
0.655
0.748
0.802
0.929
1.034
1.068
1.056
0.446
7.14%
6.12%
59
Revenue
¥664.0M
2.51%
1.00×
Cost of revenue
¥355.4M
2.03%
0.95×
Operating expenses
¥88.07M
3.22%
1.07×
Goodwill & intangibles
16.85%