187.6
Revenue¥M
428.9
438.7
437.8
444.4
458.3
473.6
481.5
497.6
513.3
205.8
213.3
2.93%
2.21%
65
19.53
Revenue growth%
21.91
24.20
22.56
23.21
25.39
22.51
24.95
25.87
24.36
16.69
2.92
24.95
23.71
29
20.35
Gross margin%
4.22
4.67
4.01
5.37
2.70
5.02
2.30
3.51
4.07
5.31
23.31
3.51
4.15
57
16.82
Operating margin%
22.10
23.22
20.60
19.07
20.11
21.79
21.77
22.93
23.63
24.49
23.77
21.79
21.94
66
20.25
Net margin%
23.96
26.65
24.99
25.44
25.50
27.55
30.07
30.14
29.72
10.48
22.67
29.72
26.08
75
31.45
P/E ratio (avg)x
50.39
56.39
63.55
71.86
84.71
99.02
101.0
111.3
129.4
31.12
19.52
101.0
78.28
61
25.09
EV/EBITx
14.82
15.41
16.01
15.87
15.92
16.53
18.60
19.79
21.56
8.077
8.200
18.60
15.96
35
17.97
FCF yield (avg)%
15.51
17.12
14.23
12.52
10.09
12.08
14.71
17.49
16.03
14.32
3.54
14.71
15.11
37
14.84
FCF margin%
0.63
3.55
1.09
0.40
0.40
1.81
0.40
0.40
1.36
26.23
17.27
0.40
0.52
28
1.405
FCF / Net incomex
0.905
0.965
0.948
0.961
1.016
1.181
1.373
1.291
1.304
0.834
1.694
1.291
0.991
59
23.30
ROIC%
26.42
24.66
25.14
26.90
28.84
28.65
26.78
24.26
25.24
2.66
10.44
26.78
25.83
24
23.28
Return on equity%
29.70
32.68
32.43
34.69
36.24
37.30
35.90
37.67
35.20
26.50
2.26
36.24
34.95
6
22.81
Return on assets%
13.11
11.82
13.06
12.15
14.37
12.88
14.69
17.59
19.44
20.53
14.58
14.69
13.09
80
6.16
EPS¥
42.35
51.10
57.22
64.00
66.77
65.03
72.15
80.76
79.93
6.90
6.79
4.55%
9.57%
—
18.28
EPS growth%
12.61
14.09
12.64
10.16
13.11
11.89
10.67
8.97
8.63
17.40
15.64
10.67
11.46
27
23.82
Bookvalue per sh¥
10.58
11.08
11.09
10.01
8.74
8.84
9.52
10.21
9.70
21.04
17.92
(0.63%)
(0.66%)
—
6.03
FCF per share¥
14.63
12.61
13.52
13.85
12.02
10.35
8.81
7.48
6.50
5.19
7.96
(14.04%)
(9.47%)
—
24.41
Dividend per sh¥
31.64
34.49
33.88
38.59
46.17
51.17
52.91
58.94
64.96
8.84
18.99
10.98%
9.53%
—
15.46
Div yield (avg)%
9.49
8.87
5.96
7.60
8.76
7.17
4.53
6.80
5.38
29.27
22.47
6.80
7.38
45
11.61
Payout ratio%
13.93
11.86
13.27
10.48
9.82
11.89
14.73
13.70
15.18
18.66
3.60
13.70
13.48
84
15.93
Shares (diluted)M
15.04
15.42
16.61
17.97
17.50
19.15
17.16
14.99
13.90
15.70
15.23
(5.01%)
(0.77%)
63
20.69
Buyback yield%
8.91
10.82
13.44
13.65
11.85
13.17
12.07
12.46
13.38
18.83
21.45
12.46
12.27
46
1.058
D/E ratiox
0.955
1.013
1.130
1.123
1.118
1.094
1.003
0.992
0.941
1.018
1.569
1.003
1.008
34
145.3
Enterprise value¥M
267.4
265.1
290.4
291.6
277.3
293.1
310.4
299.5
297.6
197.4
295.9
0.40%
1.50%
11
268.5
LT debt¥M
99.01
106.4
118.0
131.3
137.0
140.8
137.1
145.7
154.3
397.0
368.1
3.28%
5.95%
74
Revenue
¥513.3M
2.21%
1.00×
Cost of revenue
¥352.9M
2.40%
1.02×
Operating expenses
¥91.41M
1.89%
0.97×
Goodwill & intangibles
15.01%