20.11
Revenue¥M
159.5
165.9
172.2
179.5
187.4
194.8
210.5
218.4
226.8
238.1
22.01
4.90%
4.63%
87
18.20
Revenue growth%
14.62
13.04
12.39
11.63
9.63
11.67
13.86
14.72
16.87
17.00
5.18
14.72
13.45
69
17.26
Gross margin%
27.03
28.92
26.18
27.89
28.96
27.58
26.90
27.71
29.42
31.00
12.68
27.71
27.80
30
4.81
Operating margin%
19.07
22.03
24.29
21.59
20.28
19.54
20.30
17.77
16.60
14.67
7.85
17.77
19.91
91
20.15
Net margin%
8.15
6.59
7.97
8.69
8.55
7.98
8.44
9.36
6.62
8.90
12.73
8.44
8.30
49
32.71
P/E ratio (avg)x
6.960
6.555
6.825
7.520
7.984
7.566
6.916
6.715
6.038
5.290
6.620
6.715
6.870
70
15.19
EV/EBITx
6.603
6.687
7.549
7.326
8.344
7.957
9.338
9.724
10.62
10.25
26.89
9.724
8.150
19
9.90
FCF yield (avg)%
17.79
18.53
20.80
17.98
16.33
14.58
13.33
12.27
10.77
10.40
28.85
12.27
15.45
39
9.22
FCF margin%
3.00
5.18
3.00
2.71
0.40
0.40
3.14
1.93
4.10
3.14
15.31
3.14
3.00
5
1.008
FCF / Net incomex
0.769
0.775
0.757
0.723
0.766
0.666
0.692
0.596
0.559
0.598
0.563
0.598
0.708
80
6.44
ROIC%
10.93
10.97
8.14
8.54
11.14
9.06
10.58
8.23
7.47
9.13
15.93
9.06
9.10
15
3.08
Return on equity%
3.95
1.51
1.86
3.40
4.66
5.90
6.57
8.10
8.78
8.45
4.55
8.10
5.28
77
12.50
Return on assets%
9.20
10.43
8.95
11.43
12.60
14.19
12.45
14.66
13.90
12.93
23.65
13.90
12.52
20
112.53
EPS¥
148.81
161.06
183.79
202.03
222.58
234.62
269.77
311.08
342.10
336.33
117.03
8.61%
9.06%
—
26.62
EPS growth%
21.97
20.53
20.28
21.44
21.27
21.61
20.05
21.42
18.74
16.78
15.59
20.05
20.90
39
16.54
Bookvalue per sh¥
136.78
162.28
184.00
191.15
203.29
199.12
205.62
228.61
240.38
273.69
35.16
6.13%
6.84%
—
17.30
FCF per share¥
43.57
45.59
44.22
47.71
47.04
50.97
56.03
63.65
61.22
55.30
55.83
3.29%
2.49%
—
93.68
Dividend per sh¥
79.30
91.29
109.42
127.22
141.07
161.15
174.38
193.94
194.19
224.62
71.96
9.75%
11.60%
—
22.69
Div yield (avg)%
28.44
26.15
27.41
26.04
25.06
22.31
21.93
23.44
24.87
27.12
29.08
23.44
25.55
62
26.66
Payout ratio%
3.22
0.40
2.79
0.40
3.27
5.36
5.22
5.78
4.46
5.50
3.68
5.36
3.87
56
1.095
Shares (diluted)M
1.846
2.194
2.512
2.959
3.416
3.654
3.891
4.090
4.079
4.000
1.100
3.20%
7.80%
29
10.81
Buyback yield%
5.48
3.95
6.53
6.36
5.70
5.93
8.45
10.81
9.11
9.75
19.46
9.11
6.44
16
0.652
D/E ratiox
0.080
0.077
0.075
0.069
0.064
0.061
0.061
0.055
0.060
0.063
0.799
0.061
0.063
67
36.79
Enterprise value¥M
45.70
54.00
57.55
60.31
63.06
64.15
73.09
81.65
96.45
92.84
57.87
8.04%
8.02%
47
164.2
LT debt¥M
205.3
241.0
256.8
272.6
289.6
327.4
383.3
382.3
402.6
441.6
80.48
8.81%
9.59%
13
Revenue
¥238.1M
4.63%
1.00×
Cost of revenue
¥142.9M
4.31%
0.97×
Operating expenses
¥26.63M
6.24%
1.16×
Goodwill & intangibles
14.76%