137.0
Revenue¥M
198.2
211.8
223.1
242.2
262.3
276.5
301.7
325.0
355.8
384.1
151.3
7.92%
7.70%
48
24.95
Revenue growth%
12.98
15.12
12.41
14.43
12.58
13.62
12.73
14.65
16.14
18.05
16.87
14.65
14.03
35
21.35
Gross margin%
27.80
26.82
27.80
28.67
27.82
28.25
30.23
27.98
26.00
28.58
23.80
28.25
27.90
74
16.12
Operating margin%
17.45
16.73
17.89
17.65
20.53
17.75
15.97
14.28
16.19
16.17
29.73
16.17
17.09
94
12.80
Net margin%
12.00
13.69
16.05
17.37
15.25
15.49
16.06
13.86
15.98
15.78
13.24
15.78
15.63
81
19.95
P/E ratio (avg)x
13.33
12.25
11.68
11.45
11.26
11.59
12.32
12.28
11.64
11.99
37.82
11.99
11.83
63
34.88
EV/EBITx
31.54
29.44
30.41
31.91
33.52
35.85
35.20
32.54
34.91
39.36
31.68
35.20
33.03
43
29.82
FCF yield (avg)%
22.86
22.85
24.28
26.15
27.68
26.82
27.72
26.68
27.49
25.29
16.71
26.82
26.42
20
21.46
FCF margin%
10.99
12.01
10.40
9.81
11.42
10.04
12.49
11.55
8.72
7.22
22.30
10.04
10.70
43
0.858
FCF / Net incomex
1.335
1.526
1.802
2.091
2.210
2.260
2.744
2.982
3.420
3.625
0.817
2.982
2.235
55
5.91
ROIC%
22.85
21.13
18.80
17.37
18.44
17.04
18.04
19.26
20.42
18.85
2.51
18.85
18.83
59
11.78
Return on equity%
2.77
2.92
2.96
3.73
6.33
5.69
7.33
5.23
7.67
6.79
4.31
6.79
5.46
72
8.49
Return on assets%
14.54
14.48
15.40
18.01
17.55
17.65
18.75
21.50
20.97
23.15
26.22
20.97
17.83
82
96.34
EPS¥
108.96
112.34
116.97
112.83
114.77
122.21
120.86
129.42
118.64
123.34
99.81
1.45%
0.22%
—
12.29
EPS growth%
10.83
9.92
8.56
8.99
6.17
5.32
5.17
4.82
4.34
3.89
21.62
4.82
5.74
81
98.23
Bookvalue per sh¥
141.44
153.19
145.15
146.25
136.23
149.39
154.31
158.80
177.19
183.11
34.80
6.09%
2.82%
—
26.02
FCF per share¥
44.02
38.28
39.39
39.74
38.31
35.32
33.11
29.28
29.42
30.22
20.67
(4.63%)
(5.10%)
—
23.76
Dividend per sh¥
25.25
27.22
29.01
31.96
32.71
36.41
36.02
40.77
42.29
41.90
81.02
5.07%
4.44%
—
7.89
Div yield (avg)%
27.47
26.34
27.15
24.62
25.94
26.19
23.31
25.58
22.70
21.97
13.25
23.31
25.76
80
17.98
Payout ratio%
13.64
13.17
12.29
11.26
12.66
11.31
11.62
13.67
14.84
17.78
5.27
13.67
12.91
39
2.746
Shares (diluted)M
2.762
3.118
3.368
3.286
3.593
3.354
3.811
3.703
3.903
3.586
2.772
(0.04%)
2.86%
81
26.13
Buyback yield%
9.37
11.74
12.33
15.23
17.91
16.93
15.17
16.06
17.04
17.64
24.80
16.93
15.64
59
0.892
D/E ratiox
1.389
1.412
1.629
1.575
1.574
1.859
2.154
2.049
2.138
2.435
1.244
2.138
1.744
43
215.1
Enterprise value¥M
163.0
182.1
175.5
172.4
196.3
223.0
212.7
204.7
213.0
195.4
81.75
(0.10%)
0.98%
11
58.99
LT debt¥M
226.0
206.1
206.9
202.7
201.7
187.0
186.3
171.7
170.4
189.7
206.1
(1.23%)
(1.79%)
68
Revenue
¥384.1M
7.70%
1.00×
Cost of revenue
¥232.4M
7.42%
0.97×
Operating expenses
¥61.44M
8.69%
1.10×
Goodwill & intangibles
17.54%