54.68
Revenue¥M
196.6
205.1
207.5
216.4
220.9
230.4
231.8
242.0
241.4
244.9
57.80
2.08%
2.19%
27
28.27
Revenue growth%
24.05
23.26
23.01
23.55
22.28
23.75
26.44
27.81
27.63
24.73
16.91
26.44
23.90
62
27.15
Gross margin%
30.52
32.55
34.78
34.56
36.74
34.08
36.05
37.50
37.62
37.52
5.61
37.50
35.41
90
25.28
Operating margin%
8.38
7.85
7.14
5.74
5.57
2.93
0.71
0.40
1.15
1.65
16.12
1.15
4.25
47
25.31
Net margin%
26.10
23.64
21.15
23.21
24.67
26.06
25.80
28.35
27.48
25.38
23.19
26.06
25.59
40
25.38
P/E ratio (avg)x
25.75
29.70
27.47
26.43
27.36
29.17
29.55
33.90
33.01
35.23
19.66
33.01
29.36
73
34.49
EV/EBITx
15.31
14.07
14.11
14.53
12.56
12.41
11.29
10.10
9.992
9.860
11.25
10.10
12.48
46
6.73
FCF yield (avg)%
13.00
13.94
14.17
13.43
12.89
12.48
15.44
14.52
13.24
13.50
23.92
13.50
13.47
55
20.58
FCF margin%
25.11
22.78
24.24
25.07
25.60
27.32
26.09
28.03
29.61
31.75
13.90
28.03
25.85
94
1.725
FCF / Net incomex
1.464
1.443
1.508
1.489
1.712
1.956
1.826
1.705
1.857
2.072
0.946
1.857
1.709
65
6.49
ROIC%
7.16
5.43
7.86
8.67
9.89
7.53
7.17
8.20
9.05
8.16
24.84
8.16
8.01
93
19.25
Return on equity%
9.55
12.02
13.64
12.15
11.01
11.38
9.53
7.86
8.14
11.02
11.86
9.53
11.02
80
9.92
Return on assets%
4.44
2.02
0.73
2.12
0.54
0.40
0.61
0.43
3.38
0.83
10.38
0.61
0.78
90
35.38
EPS¥
15.79
15.67
16.74
18.91
20.18
20.41
21.72
23.71
22.66
21.89
36.41
1.64%
3.59%
—
10.99
EPS growth%
13.32
13.84
12.49
11.95
9.09
9.42
8.82
6.35
7.19
9.59
4.02
8.82
9.50
28
21.64
Bookvalue per sh¥
6.31
5.95
6.80
6.47
7.30
6.94
6.64
7.48
8.25
9.18
16.38
4.68%
3.48%
—
14.63
FCF per share¥
40.12
38.12
41.40
47.10
48.71
48.74
54.67
61.97
61.50
66.38
28.73
6.39%
4.29%
—
13.54
Dividend per sh¥
35.05
37.23
37.65
37.70
39.11
37.60
42.71
41.96
41.41
41.31
38.35
1.10%
1.18%
—
2.46
Div yield (avg)%
15.30
17.51
17.78
20.45
22.33
19.53
20.97
21.41
18.95
20.22
8.71
20.22
19.88
92
9.79
Payout ratio%
13.18
15.40
15.43
15.71
14.70
14.92
13.61
11.97
12.10
14.09
12.38
13.61
14.39
61
3.372
Shares (diluted)M
4.660
4.859
5.133
5.258
5.669
6.125
7.186
7.451
8.785
9.817
3.388
11.61%
8.99%
40
19.22
Buyback yield%
7.48
8.16
10.77
13.62
15.01
15.98
13.96
12.39
11.59
8.62
7.73
12.39
11.99
47
1.227
D/E ratiox
1.652
1.790
1.883
2.029
2.147
1.978
1.894
1.727
1.579
1.456
0.904
1.727
1.837
30
180.2
Enterprise value¥M
210.3
238.3
216.1
221.8
244.5
230.3
233.0
217.0
233.7
229.3
51.38
(1.28%)
1.90%
9
212.3
LT debt¥M
293.5
288.1
269.0
246.6
230.5
248.8
274.3
256.5
266.9
281.4
103.2
4.07%
(0.13%)
43
Revenue
¥244.9M
2.19%
1.00×
Cost of revenue
¥139.2M
2.57%
1.04×
Operating expenses
¥45.83M
1.49%
0.93×
Goodwill & intangibles
14.81%