292.2
Revenue¥M
427.2
445.9
467.1
503.7
532.4
576.3
625.7
677.9
715.0
764.4
310.9
7.50%
6.66%
38
22.54
Revenue growth%
24.21
21.81
19.24
19.04
20.24
19.49
17.82
15.16
15.42
14.45
2.42
15.42
19.14
54
5.46
Gross margin%
12.59
15.44
13.96
15.81
14.31
12.41
11.39
11.48
9.37
11.74
25.65
11.48
12.50
89
24.07
Operating margin%
25.76
26.78
27.68
26.10
28.71
29.63
27.60
27.33
24.86
22.76
26.38
27.33
27.06
46
26.95
Net margin%
22.45
24.74
22.30
20.45
22.10
20.27
20.30
19.15
18.92
16.40
14.36
19.15
20.38
69
9.636
P/E ratio (avg)x
44.99
50.15
50.78
58.15
64.90
75.17
84.98
93.30
103.1
110.9
15.32
93.30
70.04
83
29.08
EV/EBITx
9.060
9.383
9.349
8.659
7.727
7.473
8.037
6.863
6.563
6.702
16.40
6.863
7.882
95
13.11
FCF yield (avg)%
19.10
18.29
18.93
17.01
18.77
18.55
20.60
21.41
20.25
19.95
3.17
20.25
19.02
79
19.51
FCF margin%
22.44
19.75
17.39
19.63
17.30
16.44
15.94
15.63
14.32
16.76
22.03
15.94
17.03
41
0.105
FCF / Net incomex
1.561
1.731
1.802
1.914
2.221
2.463
2.427
2.767
3.202
3.602
0.503
2.767
2.324
54
7.71
ROIC%
23.77
24.86
24.76
27.61
27.41
27.16
26.26
25.47
27.62
27.56
2.70
27.16
26.71
25
5.91
Return on equity%
22.74
24.41
26.91
28.58
30.31
27.80
25.18
24.67
22.26
23.32
3.94
24.67
24.92
88
16.84
Return on assets%
27.37
27.52
28.95
30.26
29.38
31.51
32.91
34.90
33.77
33.32
19.12
33.32
30.89
33
4.64
EPS¥
3.19
3.81
4.18
4.64
4.80
4.95
5.64
5.95
6.73
7.00
4.79
7.82%
9.95%
—
2.62
EPS growth%
26.29
23.94
21.63
19.72
18.41
17.67
19.59
22.25
20.24
20.52
13.12
20.24
20.38
44
1.22
Bookvalue per sh¥
4.02
4.36
4.62
4.22
4.41
4.80
4.61
4.80
4.28
4.28
2.42
(0.59%)
(0.61%)
—
0.96
FCF per share¥
3.75
3.83
3.44
3.37
3.25
3.39
3.66
3.59
3.34
2.95
1.25
(1.95%)
(2.83%)
—
3.87
Dividend per sh¥
3.44
3.25
3.35
3.14
3.05
3.14
3.41
3.36
3.88
4.34
2.82
7.34%
3.04%
—
19.68
Div yield (avg)%
15.46
18.33
19.30
18.64
20.20
17.48
15.31
16.61
16.55
14.01
25.06
16.55
17.04
86
16.36
Payout ratio%
23.80
24.32
27.30
27.66
25.28
24.36
22.44
22.40
19.99
21.10
23.56
22.40
24.06
30
113.9
Shares (diluted)M
118.7
111.9
116.8
125.1
123.6
134.1
146.0
144.6
147.4
127.7
108.1
0.65%
1.19%
51
11.91
Buyback yield%
26.96
25.74
22.86
25.40
25.18
28.01
30.82
27.88
26.44
27.46
16.43
27.88
26.70
23
1.715
D/E ratiox
2.441
2.955
3.429
3.975
4.615
4.756
4.692
5.028
5.011
5.369
0.439
5.011
4.654
91
525.9
Enterprise value¥M
204.0
203.1
238.8
284.6
283.6
281.1
341.5
388.3
402.7
443.4
203.8
9.35%
8.49%
58
164.6
LT debt¥M
359.8
352.4
366.1
358.5
356.5
336.7
332.6
348.6
350.2
385.8
248.7
1.59%
1.39%
31
Revenue
¥764.4M
6.66%
1.00×
Cost of revenue
¥415.4M
6.46%
0.98×
Operating expenses
¥87.36M
7.04%
1.04×
Goodwill & intangibles
18.18%
Spread over hurdle
18.69%