171.0
Revenue¥M
641.8
684.8
703.4
722.2
742.0
785.6
833.1
871.2
905.7
923.6
187.2
4.48%
3.97%
61
23.13
Revenue growth%
0.40
0.40
0.84
2.06
2.44
3.32
2.01
1.57
2.82
1.58
15.38
2.01
1.79
80
9.51
Gross margin%
10.24
11.98
11.20
13.82
12.52
14.45
15.64
14.76
14.76
16.94
29.40
14.76
14.14
6
21.79
Operating margin%
20.15
21.37
21.27
19.18
16.83
14.30
15.61
16.53
17.54
17.17
2.61
16.53
17.36
28
15.77
Net margin%
8.41
11.02
8.47
5.78
6.42
8.12
8.71
8.89
11.68
10.54
23.08
8.89
8.59
94
26.10
P/E ratio (avg)x
35.95
42.40
51.60
62.57
66.81
69.02
74.71
90.94
94.39
111.4
15.82
90.94
67.91
82
31.74
EV/EBITx
8.955
8.161
7.198
7.386
7.820
7.975
6.948
7.326
6.372
6.673
9.003
6.948
7.356
40
15.19
FCF yield (avg)%
9.90
7.51
5.34
2.66
3.91
2.74
3.33
2.76
2.50
4.90
28.59
2.76
3.62
80
16.59
FCF margin%
3.67
6.30
8.72
8.27
7.29
5.72
8.10
6.60
9.49
9.38
17.04
8.10
7.70
30
0.447
FCF / Net incomex
1.083
1.061
1.205
1.399
1.659
1.794
2.077
2.188
2.319
2.714
1.461
2.188
1.726
69
9.28
ROIC%
12.28
12.08
9.96
8.54
5.77
4.59
4.97
5.24
4.05
1.75
9.05
4.59
5.51
48
17.97
Return on equity%
19.40
17.09
16.15
18.73
17.72
19.07
21.82
19.15
17.76
16.55
17.03
19.07
18.24
73
2.75
Return on assets%
21.94
22.21
23.44
23.86
26.67
29.30
27.53
25.82
23.83
24.47
3.74
25.82
24.16
39
83.63
EPS¥
52.49
51.59
50.99
50.85
43.38
38.78
39.49
38.59
34.34
36.55
88.24
(3.37%)
(4.07%)
—
5.09
EPS growth%
15.20
14.76
11.85
13.76
14.28
12.01
9.97
11.45
9.49
8.60
7.89
9.97
11.93
25
52.60
Bookvalue per sh¥
53.74
54.80
55.36
56.61
53.44
62.14
66.55
66.81
64.58
62.30
57.82
3.12%
2.32%
—
88.61
FCF per share¥
54.23
51.02
55.12
49.53
52.37
55.41
53.62
51.73
48.56
44.72
67.90
(3.11%)
(2.90%)
—
78.89
Dividend per sh¥
60.21
57.93
57.93
56.91
58.97
63.57
64.61
68.22
68.25
60.52
71.61
0.52%
0.05%
—
22.97
Div yield (avg)%
5.36
4.59
4.20
2.54
3.18
3.74
3.04
5.57
5.59
5.18
5.77
5.18
4.39
36
20.65
Payout ratio%
22.72
19.93
17.38
16.54
15.63
16.66
14.83
16.16
18.19
19.91
17.05
16.66
17.02
83
6.130
Shares (diluted)M
8.270
8.168
8.396
9.132
10.14
10.35
11.63
13.61
13.01
12.97
6.007
5.06%
4.89%
76
2.64
Buyback yield%
11.34
11.11
12.89
13.07
15.71
13.94
11.19
11.00
8.01
9.45
11.94
11.00
11.26
74
0.798
D/E ratiox
1.432
1.655
1.744
1.669
1.832
2.117
2.386
2.642
2.936
2.786
1.026
2.642
1.974
33
0.747
Enterprise value¥B
1.123
1.224
1.278
1.256
1.230
1.191
1.193
1.242
1.311
1.456
0.929
3.43%
2.87%
84
93.32
LT debt¥M
538.9
515.4
510.1
475.9
491.1
532.5
465.9
427.7
414.3
392.7
312.2
(4.37%)
(2.60%)
73
Revenue
¥923.6M
3.97%
1.00×
Cost of revenue
¥646.5M
3.97%
1.00×
Operating expenses
¥145.8M
4.04%
1.01×
Goodwill & intangibles
16.79%