642.3
Revenue¥M
428.9
457.9
496.0
535.0
560.4
603.1
653.2
710.7
763.3
807.6
697.8
7.58%
7.26%
88
11.68
Revenue growth%
23.96
25.20
27.86
27.71
29.08
31.50
28.78
27.18
26.76
24.73
16.58
27.18
27.45
38
9.68
Gross margin%
0.82
3.29
0.97
0.40
0.40
2.30
4.16
3.40
4.63
3.19
26.65
3.40
2.75
30
24.68
Operating margin%
21.76
23.43
23.35
21.79
21.18
21.49
20.98
21.48
23.26
22.31
23.53
21.49
21.78
81
3.43
Net margin%
18.00
17.41
15.23
15.13
14.61
13.00
13.33
14.68
15.54
13.84
27.50
13.84
14.90
27
13.99
P/E ratio (avg)x
16.12
15.68
14.79
16.43
18.54
19.36
19.65
21.96
21.82
20.24
17.71
20.24
18.95
49
13.35
EV/EBITx
14.47
15.29
15.07
16.69
18.47
18.67
19.22
21.36
23.84
26.24
22.21
21.36
18.57
16
15.95
FCF yield (avg)%
9.64
6.78
8.58
6.92
9.05
11.05
13.60
12.68
11.85
9.23
2.46
11.85
9.43
84
12.68
FCF margin%
21.88
22.70
21.80
19.98
19.07
20.15
21.72
18.77
16.48
17.06
19.95
18.77
20.06
66
1.429
FCF / Net incomex
1.136
1.016
0.921
0.890
0.804
0.835
0.843
0.835
0.907
0.812
1.203
0.835
0.867
38
22.25
ROIC%
15.15
15.24
15.25
16.94
14.27
14.93
17.07
19.01
18.54
16.30
20.91
17.07
15.78
40
20.11
Return on equity%
18.96
20.43
20.28
20.89
22.39
24.15
23.15
25.74
25.15
24.04
14.34
24.15
22.77
53
28.97
Return on assets%
6.60
5.44
8.19
6.05
4.30
4.55
5.09
5.07
3.79
4.55
13.35
4.55
5.08
65
0.31
EPS¥
1.10
1.02
1.00
0.99
0.97
1.07
1.19
1.27
1.37
1.34
0.33
6.71%
3.30%
—
15.81
EPS growth%
5.51
8.00
7.36
5.86
8.00
5.10
3.76
0.90
0.40
0.40
5.88
0.90
5.30
62
0.29
Bookvalue per sh¥
0.35
0.39
0.46
0.51
0.52
0.60
0.62
0.62
0.65
0.68
0.76
5.47%
8.37%
—
0.30
FCF per share¥
1.19
1.21
1.29
1.30
1.34
1.44
1.49
1.38
1.47
1.65
0.20
4.25%
4.22%
—
0.74
Dividend per sh¥
1.56
1.87
2.26
2.49
2.67
2.73
3.17
3.78
3.92
4.58
0.34
11.38%
12.82%
—
25.10
Div yield (avg)%
25.38
25.48
26.04
26.94
29.06
30.85
33.81
31.05
31.73
29.89
27.21
31.05
29.47
13
26.01
Payout ratio%
25.06
24.35
26.50
27.76
27.04
24.91
26.03
27.91
26.22
25.85
7.48
26.03
26.12
69
573.3
Shares (diluted)M
596.2
581.5
598.6
614.4
676.3
691.3
628.3
597.3
569.7
548.8
558.2
(4.09%)
(0.52%)
48
25.85
Buyback yield%
15.39
15.68
16.91
17.17
18.76
19.81
21.72
19.65
19.46
16.46
13.73
19.65
17.96
13
0.917
D/E ratiox
1.210
1.090
1.098
1.039
1.005
1.096
1.120
1.136
1.084
1.100
1.227
1.100
1.097
11
0.494
Enterprise value¥B
0.714
0.761
0.765
0.862
1.005
0.962
0.915
0.988
1.163
1.219
0.740
3.95%
6.07%
33
663.2
LT debt¥M
561.8
579.5
664.4
699.0
765.9
835.9
888.9
839.5
797.3
833.5
633.6
1.71%
4.51%
90
Revenue
¥807.6M
7.26%
1.00×
Cost of revenue
¥411.5M
7.28%
1.00×
Operating expenses
¥137.7M
7.77%
1.05×
Goodwill & intangibles
13.11%