241.6
Revenue¥M
184.8
196.1
211.4
231.7
250.4
275.4
301.0
324.0
357.8
389.7
256.9
9.25%
8.55%
15
26.37
Revenue growth%
10.51
9.90
10.45
7.65
8.13
5.15
2.46
3.03
3.14
0.63
12.39
3.03
6.40
27
5.35
Gross margin%
0.40
2.89
3.13
1.72
0.80
2.97
1.40
1.13
0.40
2.62
15.85
1.40
1.56
9
5.13
Operating margin%
17.81
17.89
19.72
21.86
24.05
24.53
22.05
20.09
19.43
20.19
9.38
20.19
20.14
75
10.92
Net margin%
14.26
17.02
15.59
13.04
14.35
15.61
16.81
17.66
15.30
15.55
11.44
15.61
15.57
8
11.58
P/E ratio (avg)x
33.78
32.34
27.57
24.48
21.24
20.61
18.40
19.53
18.16
16.89
32.06
18.40
20.93
44
15.31
EV/EBITx
25.12
26.64
27.91
26.52
25.15
22.78
23.68
22.93
22.93
23.00
21.19
22.93
24.40
51
7.17
FCF yield (avg)%
19.81
16.92
18.84
19.84
20.61
22.47
19.97
22.88
25.73
27.11
22.34
22.88
20.29
82
14.66
FCF margin%
8.18
8.75
7.76
7.98
9.61
7.42
9.14
10.16
11.14
11.63
29.31
10.16
8.94
45
0.569
FCF / Net incomex
1.346
1.332
1.498
1.495
1.514
1.626
1.691
1.756
1.875
2.121
1.793
1.756
1.570
41
21.75
ROIC%
18.26
15.32
12.70
10.38
8.43
6.54
7.40
9.68
8.21
7.65
10.51
7.65
9.06
19
14.22
Return on equity%
15.52
12.68
14.51
15.20
17.82
20.74
18.50
16.12
17.26
15.22
13.68
17.26
15.82
10
28.98
Return on assets%
16.02
13.91
16.62
19.35
20.41
18.91
20.07
19.53
22.26
24.16
15.78
20.07
19.44
87
1.01
EPS¥
1.20
1.34
1.42
1.48
1.43
1.30
1.32
1.31
1.40
1.45
1.13
0.32%
2.72%
—
7.16
EPS growth%
15.54
16.38
16.56
18.49
19.28
17.25
17.63
15.29
15.88
13.37
14.87
15.88
16.47
43
3.97
Bookvalue per sh¥
3.91
3.68
3.60
4.05
3.88
3.58
3.69
3.46
3.87
3.85
2.28
(0.15%)
0.75%
—
1.52
FCF per share¥
2.23
2.07
2.07
1.76
1.78
1.82
1.61
1.43
1.36
1.30
4.55
(6.02%)
(5.37%)
—
3.15
Dividend per sh¥
2.86
3.35
3.45
3.65
4.25
4.40
4.41
4.69
5.44
5.95
2.53
6.96%
9.41%
—
10.51
Div yield (avg)%
10.95
12.96
15.88
17.25
14.26
14.00
11.30
12.63
9.65
7.11
21.54
11.30
12.79
73
11.86
Payout ratio%
19.73
20.27
20.64
23.53
21.74
22.82
25.43
25.95
25.28
27.68
15.87
25.43
23.18
21
43.65
Shares (diluted)M
38.57
37.62
37.42
41.27
43.43
40.40
39.98
42.28
43.01
42.65
43.62
(0.36%)
(0.25%)
31
6.79
Buyback yield%
26.37
25.63
24.35
21.56
24.07
26.06
25.11
26.28
25.87
25.15
12.74
25.87
25.39
26
0.580
D/E ratiox
1.102
1.063
1.025
0.976
1.061
1.024
1.043
1.080
1.161
1.082
1.181
1.080
1.062
62
308.8
Enterprise value¥M
305.0
316.8
372.2
409.1
447.4
494.7
475.3
553.3
600.1
603.8
208.0
6.18%
7.45%
88
132.0
LT debt¥M
125.7
133.4
137.0
127.2
136.4
151.7
156.6
150.2
138.8
130.4
42.65
(0.88%)
(0.36%)
44
Revenue
¥389.7M
8.55%
1.00×
Cost of revenue
¥192.3M
8.52%
1.00×
Operating expenses
¥81.35M
8.66%
1.01×