132.1
Revenue¥M
354.7
365.2
368.3
366.8
366.7
379.9
387.9
390.3
393.0
401.1
147.7
1.81%
1.61%
19
25.01
Revenue growth%
23.46
24.00
21.74
20.01
21.51
21.77
24.30
24.57
26.84
28.64
6.68
24.57
23.73
87
10.76
Gross margin%
6.56
9.20
8.78
9.90
8.15
9.72
12.23
9.43
9.64
9.05
12.15
9.64
9.32
88
9.15
Operating margin%
30.01
32.41
32.93
33.22
34.30
31.41
34.16
35.81
35.30
37.50
16.39
35.30
33.69
20
9.88
Net margin%
22.32
24.41
21.62
20.51
21.61
20.86
20.61
21.50
20.64
23.37
8.35
20.86
21.55
62
13.79
P/E ratio (avg)x
41.46
46.27
51.73
55.23
55.52
54.52
60.41
69.76
67.94
66.55
16.49
66.55
55.38
82
29.36
EV/EBITx
18.61
19.16
17.15
16.68
15.85
14.79
13.08
11.94
12.29
11.45
22.81
12.29
15.32
84
17.56
FCF yield (avg)%
28.85
31.69
33.25
30.62
32.28
31.91
31.02
28.97
28.38
29.44
7.96
29.44
30.82
33
16.04
FCF margin%
8.14
8.35
8.95
6.78
7.57
10.02
10.25
11.91
11.94
10.65
10.68
10.65
9.48
92
0.440
FCF / Net incomex
0.535
0.580
0.632
0.743
0.805
0.821
0.954
1.120
1.073
1.180
1.511
1.073
0.813
27
25.86
ROIC%
18.88
16.17
15.44
13.43
16.05
15.23
17.77
19.71
21.50
21.60
8.96
19.71
16.97
19
9.94
Return on equity%
13.77
12.22
14.16
12.97
13.50
15.87
14.75
17.38
18.37
19.45
19.47
17.38
14.45
54
26.74
Return on assets%
2.14
3.95
3.81
5.00
3.56
5.24
2.39
0.40
0.40
0.40
10.78
0.40
2.98
69
332.30
EPS¥
61.56
57.92
57.04
60.76
61.63
55.93
59.68
59.06
56.17
49.98
346.68
(4.10%)
(2.63%)
—
13.34
EPS growth%
31.50
33.04
32.77
31.97
29.15
26.46
24.50
21.94
19.97
21.07
10.29
21.94
27.81
49
354.71
Bookvalue per sh¥
170.69
161.65
154.08
144.07
156.25
174.96
181.73
175.26
175.37
161.75
84.43
0.69%
(0.78%)
—
282.11
FCF per share¥
124.07
136.85
120.05
115.80
123.88
112.61
115.73
126.88
116.87
108.08
160.62
(2.69%)
(2.35%)
—
211.40
Dividend per sh¥
114.93
133.36
141.03
152.99
151.70
164.78
170.34
190.87
220.98
258.50
317.34
11.25%
8.96%
—
24.82
Div yield (avg)%
28.07
28.59
27.34
24.35
21.94
21.67
19.58
18.39
18.16
18.56
23.33
18.56
21.80
77
3.75
Payout ratio%
14.31
11.47
11.04
11.76
11.78
10.62
11.66
13.19
13.71
15.77
28.83
13.19
11.77
39
1.019
Shares (diluted)M
1.646
1.984
2.120
2.389
2.593
2.877
3.316
3.779
3.946
4.070
1.006
9.44%
9.76%
59
22.18
Buyback yield%
6.73
7.37
6.34
8.84
7.60
7.61
5.08
2.69
0.80
2.28
13.90
2.69
6.53
29
0.803
D/E ratiox
2.138
2.455
2.952
2.914
3.397
3.448
4.062
4.804
5.412
6.042
0.930
4.804
3.422
75
146.4
Enterprise value¥M
220.5
203.4
212.4
232.2
224.5
200.0
202.8
191.1
183.8
176.5
527.6
(4.70%)
(2.39%)
60
294.4
LT debt¥M
51.78
48.99
54.61
52.89
52.00
51.62
49.52
53.48
50.52
50.46
384.7
(0.60%)
0.70%
39
Revenue
¥401.1M
1.61%
1.00×
Cost of revenue
¥204.0M
1.56%
0.99×
Operating expenses
¥63.48M
1.98%
1.04×
Goodwill & intangibles
18.06%