252.2
Revenue¥M
245.2
255.1
266.2
286.6
309.6
332.1
348.5
369.4
388.0
404.2
264.8
5.47%
5.86%
77
15.67
Revenue growth%
6.84
4.64
3.61
5.54
7.93
9.14
9.12
10.45
9.89
11.73
15.09
9.89
8.53
25
7.61
Gross margin%
1.83
0.40
1.71
1.98
0.96
0.65
2.73
4.53
5.64
8.48
25.86
4.53
1.91
28
8.82
Operating margin%
12.56
15.28
16.47
18.73
18.11
20.66
20.44
21.36
21.14
21.72
28.39
21.14
19.59
81
16.81
Net margin%
10.72
10.90
10.14
12.98
11.35
8.81
6.10
8.14
8.05
6.17
25.74
8.05
9.48
8
28.40
P/E ratio (avg)x
14.25
16.37
17.06
19.15
22.10
26.84
31.69
35.74
41.39
45.72
30.63
35.74
24.47
8
14.08
EV/EBITx
30.14
33.10
39.15
45.15
46.27
45.40
50.69
49.59
56.35
55.19
12.94
50.69
45.83
75
3.20
FCF yield (avg)%
15.63
15.92
17.94
15.28
14.68
16.08
15.68
14.01
16.16
15.42
28.47
15.68
15.65
62
8.65
FCF margin%
0.89
0.40
0.40
2.91
0.46
0.92
0.40
0.40
0.40
0.89
11.77
0.40
0.43
31
0.415
FCF / Net incomex
1.346
1.214
1.301
1.306
1.114
1.156
1.035
0.941
0.908
0.819
0.348
0.941
1.135
68
23.40
ROIC%
19.10
21.62
24.55
25.26
25.34
25.67
23.36
23.27
24.34
23.51
22.66
23.51
23.93
88
2.31
Return on equity%
2.75
2.10
0.44
0.40
3.13
1.89
3.49
6.21
8.78
11.00
13.05
6.21
2.94
49
29.63
Return on assets%
4.83
6.38
4.92
3.54
1.06
0.75
3.04
0.40
0.40
3.40
20.66
0.75
3.22
42
111.84
EPS¥
243.95
245.04
264.97
276.02
323.00
378.37
388.86
396.72
394.10
397.99
118.80
4.26%
5.30%
—
10.17
EPS growth%
7.49
9.86
12.26
14.44
13.06
10.61
10.71
11.95
12.30
12.76
13.17
11.95
12.10
42
169.19
Bookvalue per sh¥
56.63
57.78
65.82
72.14
76.32
76.85
79.20
78.70
91.11
94.04
51.28
4.26%
5.04%
—
24.83
FCF per share¥
33.75
36.61
39.02
38.73
44.12
49.00
51.21
51.53
49.65
52.61
37.58
3.59%
4.32%
—
42.83
Dividend per sh¥
93.84
101.61
104.97
104.04
98.52
114.48
107.13
106.15
115.85
134.41
30.87
6.41%
4.57%
—
10.09
Div yield (avg)%
0.40
3.30
5.96
3.82
5.59
6.45
9.25
12.17
14.58
14.48
7.12
12.17
6.21
32
12.55
Payout ratio%
25.65
25.63
27.64
29.97
31.70
33.90
31.67
33.32
32.68
30.75
21.66
32.68
31.21
74
1.524
Shares (diluted)M
1.527
1.607
1.630
1.767
1.946
1.824
1.698
1.575
1.698
1.890
1.476
(0.59%)
2.47%
55
18.34
Buyback yield%
20.00
19.90
22.05
24.50
26.28
27.44
28.34
25.63
23.06
24.30
10.92
25.63
24.40
40
0.132
D/E ratiox
1.736
1.662
1.694
1.762
1.577
1.663
1.594
1.365
1.399
1.389
1.587
1.399
1.628
64
271.1
Enterprise value¥M
468.3
503.4
558.4
565.2
614.6
602.6
656.1
667.6
634.2
615.6
181.1
0.03%
3.64%
11
314.5
LT debt¥M
198.5
197.4
182.6
188.8
188.5
208.3
202.2
207.5
206.2
211.4
209.6
2.31%
1.91%
73
Revenue
¥404.2M
5.86%
1.00×
Cost of revenue
¥265.5M
5.69%
0.98×
Operating expenses
¥77.90M
6.13%
1.03×
Goodwill & intangibles
17.18%