458.5
Revenue¥M
421.4
456.4
478.9
506.8
546.8
587.4
631.0
685.5
738.0
791.5
497.7
7.67%
7.03%
41
14.40
Revenue growth%
20.95
22.77
20.88
17.93
19.38
16.78
19.71
16.97
19.07
17.94
20.06
17.94
19.22
90
22.05
Gross margin%
10.87
10.30
10.26
8.73
6.79
7.51
8.67
6.80
9.78
9.42
10.92
8.67
9.07
31
14.03
Operating margin%
27.12
28.86
26.95
26.63
24.37
24.07
24.56
25.91
27.31
27.89
18.30
25.91
26.79
84
7.81
Net margin%
23.96
21.08
23.45
23.91
26.51
24.07
25.56
22.62
22.91
24.45
17.24
24.07
23.93
20
17.11
P/E ratio (avg)x
27.27
25.57
25.60
22.97
19.55
19.53
17.93
15.40
16.01
16.00
12.50
16.01
19.54
90
13.77
EV/EBITx
12.32
11.02
10.42
9.411
9.400
8.924
8.991
9.574
9.731
10.78
25.25
9.574
9.653
63
12.11
FCF yield (avg)%
7.22
10.06
10.65
13.08
11.95
14.68
13.85
13.40
12.48
11.90
25.41
13.40
12.21
58
21.75
FCF margin%
22.74
23.16
23.07
25.66
24.00
22.13
23.19
24.35
22.32
24.47
15.13
23.19
23.18
26
1.357
FCF / Net incomex
0.346
0.373
0.348
0.306
0.301
0.285
0.304
0.265
0.247
0.228
0.717
0.265
0.303
81
27.70
ROIC%
12.30
14.05
11.72
12.87
14.15
15.54
16.12
13.98
16.57
14.72
24.30
15.54
14.10
37
28.19
Return on equity%
11.58
8.77
7.74
8.51
6.57
9.45
11.28
13.95
11.47
11.53
6.82
11.47
10.36
47
27.09
Return on assets%
13.40
10.90
12.54
11.11
11.11
9.57
8.22
10.11
13.08
10.57
28.03
10.11
11.00
93
9.49
EPS¥
18.64
22.34
24.09
23.67
24.05
27.62
28.03
29.30
34.60
38.65
9.75
9.95%
8.17%
—
2.62
EPS growth%
16.70
18.21
20.89
21.10
22.83
24.02
22.50
23.33
20.57
19.00
3.78
22.50
21.00
41
11.82
Bookvalue per sh¥
2.40
2.39
2.19
2.12
1.94
2.08
2.29
2.20
2.25
2.12
8.28
1.74%
(1.79%)
—
5.03
FCF per share¥
9.61
9.99
9.43
9.84
9.12
10.18
9.49
8.43
7.71
7.41
17.59
(4.07%)
(3.54%)
—
8.06
Dividend per sh¥
11.87
13.72
14.90
15.99
16.72
15.77
16.69
18.74
18.57
18.54
19.01
2.09%
5.03%
—
17.00
Div yield (avg)%
24.98
26.35
26.71
26.97
25.58
26.46
24.88
22.32
22.00
20.77
17.82
22.32
25.28
38
22.06
Payout ratio%
7.09
7.85
10.15
8.90
11.88
9.78
8.35
5.37
3.86
6.18
9.96
6.18
8.10
34
40.46
Shares (diluted)M
56.12
55.88
59.76
54.15
54.23
58.84
59.78
66.03
72.66
73.91
40.19
6.39%
3.41%
7
4.60
Buyback yield%
26.57
26.55
23.75
24.10
23.47
20.58
20.92
20.31
19.55
16.58
6.55
20.31
22.20
37
0.554
D/E ratiox
0.892
0.979
0.985
1.024
0.953
0.864
0.797
0.775
0.871
0.832
1.441
0.832
0.882
75
280.7
Enterprise value¥M
254.0
266.3
250.5
241.5
207.7
208.7
196.2
186.6
198.5
169.1
624.8
(4.03%)
(5.25%)
74
276.2
LT debt¥M
512.9
617.6
634.2
727.1
777.6
831.5
916.0
922.1
914.3
957.3
363.3
4.24%
7.71%
81
Revenue
¥791.5M
7.03%
1.00×
Cost of revenue
¥554.0M
7.03%
1.00×
Operating expenses
¥149.9M
6.34%
0.94×
Goodwill & intangibles
19.66%
Cash and investments
18.58%