564.5
Revenue¥M
389.1
406.9
433.9
473.6
509.4
547.0
585.1
622.8
674.7
707.1
591.2
6.78%
6.81%
40
8.91
Revenue growth%
17.39
18.46
19.87
17.08
17.25
15.72
18.47
20.71
21.09
23.48
23.94
20.71
18.47
49
4.36
Gross margin%
14.44
16.10
13.71
11.49
10.54
9.30
8.34
6.19
3.60
3.56
24.14
6.19
9.92
68
5.95
Operating margin%
19.72
22.50
20.16
18.51
20.15
21.74
22.60
25.07
26.39
25.54
11.08
25.07
22.12
53
28.26
Net margin%
9.75
11.71
14.51
14.95
17.63
18.16
15.84
18.39
16.34
16.74
2.46
16.74
16.09
85
20.45
P/E ratio (avg)x
37.47
37.15
43.21
47.07
54.30
60.73
59.60
65.70
74.06
87.05
7.567
65.70
56.95
28
26.21
EV/EBITx
33.57
29.58
26.08
26.71
25.88
27.64
30.45
30.68
31.33
32.78
15.04
30.68
30.01
56
22.91
FCF yield (avg)%
0.40
1.07
2.18
2.51
3.15
2.61
3.98
2.63
0.72
0.40
11.95
2.61
2.34
16
11.64
FCF margin%
14.90
14.63
12.82
13.77
10.95
8.29
8.09
10.89
13.48
15.11
10.99
10.89
13.15
10
1.649
FCF / Net incomex
1.069
1.154
1.170
1.091
1.053
1.221
1.389
1.383
1.443
1.358
1.092
1.383
1.196
44
3.32
ROIC%
13.98
14.95
13.19
15.39
18.23
18.74
17.92
16.73
15.25
12.96
28.45
16.73
15.32
69
4.23
Return on equity%
15.44
14.29
14.66
14.93
16.43
19.18
22.17
25.12
24.61
22.82
19.70
22.82
17.80
12
27.17
Return on assets%
11.70
13.23
10.52
9.39
6.87
8.69
9.75
7.24
8.25
6.73
11.40
8.25
9.04
54
12.16
EPS¥
32.73
30.01
28.56
28.20
30.30
31.27
31.11
32.11
36.05
35.10
13.49
2.98%
1.42%
—
8.25
EPS growth%
4.57
6.54
4.58
3.01
5.35
5.08
2.87
2.22
0.40
0.66
15.57
2.22
3.79
18
25.41
Bookvalue per sh¥
8.62
7.47
7.94
8.42
7.83
7.67
7.67
8.12
7.33
7.45
10.07
(1.00%)
(2.14%)
—
13.60
FCF per share¥
55.89
65.13
70.40
78.26
88.31
101.32
117.85
124.47
139.29
143.35
20.17
10.17%
10.95%
—
18.69
Dividend per sh¥
10.47
10.51
9.69
9.94
9.84
10.67
10.44
10.90
10.82
10.37
16.45
1.06%
(0.10%)
—
7.94
Div yield (avg)%
6.47
7.71
9.87
11.79
13.10
14.37
15.63
13.58
11.31
8.48
18.54
13.58
11.55
83
25.89
Payout ratio%
19.10
21.15
22.46
22.25
25.01
23.49
21.11
23.11
22.47
22.75
26.66
22.75
22.47
43
8.933
Shares (diluted)M
6.893
6.304
5.655
5.713
5.976
6.382
6.465
7.109
7.361
7.478
9.165
4.59%
0.23%
22
28.07
Buyback yield%
9.16
11.10
13.98
11.21
14.16
12.71
9.87
7.09
9.96
8.91
11.31
9.87
10.53
81
1.596
D/E ratiox
0.436
0.425
0.397
0.357
0.349
0.314
0.298
0.305
0.263
0.240
1.260
0.298
0.332
27
170.9
Enterprise value¥M
396.2
420.9
451.3
396.8
345.3
350.3
380.8
377.4
359.4
391.0
44.27
2.51%
(1.17%)
84
100.3
LT debt¥M
128.0
136.7
130.1
144.6
143.4
150.2
135.2
144.4
151.4
139.0
707.7
(0.61%)
1.57%
55
Revenue
¥707.1M
6.81%
1.00×
Cost of revenue
¥399.0M
6.99%
1.02×
Operating expenses
¥113.0M
5.93%
0.92×
Goodwill & intangibles
19.07%