305.0
Revenue¥M
748.8
764.9
788.5
798.7
812.6
840.6
853.7
865.9
882.8
907.3
334.7
2.23%
2.28%
95
18.16
Revenue growth%
6.46
6.59
5.82
8.75
9.44
7.78
5.78
7.14
9.01
6.78
14.65
7.14
6.96
50
15.75
Gross margin%
23.15
25.06
22.16
22.12
22.56
22.89
23.29
25.53
25.11
27.06
7.21
25.11
23.22
74
18.45
Operating margin%
27.66
28.84
27.66
30.41
32.95
32.88
30.88
30.31
32.54
33.35
28.16
32.54
30.65
14
18.05
Net margin%
22.80
23.16
23.12
20.28
18.92
20.97
22.99
25.76
22.92
21.40
8.00
22.92
22.86
10
32.50
P/E ratio (avg)x
36.20
35.75
38.54
35.73
38.03
35.99
39.41
37.43
36.78
40.34
37.37
37.43
37.11
85
28.06
EV/EBITx
4.595
4.589
4.472
4.283
4.350
3.913
3.833
4.051
3.956
3.833
17.66
3.913
4.167
24
29.94
FCF yield (avg)%
28.43
30.34
30.24
32.38
34.64
33.80
36.15
35.69
35.61
34.25
15.00
35.61
34.03
48
23.17
FCF margin%
25.83
24.75
23.82
21.71
24.06
21.64
23.41
22.35
23.08
24.23
10.45
23.08
23.61
52
1.080
FCF / Net incomex
2.449
2.406
2.637
3.091
3.027
3.378
3.629
4.347
4.968
5.965
1.033
4.347
3.234
93
23.41
ROIC%
19.27
17.06
16.24
19.00
17.44
17.86
15.74
14.86
16.41
14.89
14.65
15.74
16.74
32
8.45
Return on equity%
15.97
14.65
16.58
15.49
15.08
15.93
15.94
14.31
14.19
14.78
4.86
14.78
15.28
28
2.77
Return on assets%
27.88
30.09
31.50
28.60
26.45
27.77
25.04
22.79
23.70
26.20
22.27
25.04
27.11
47
3.96
EPS¥
4.08
4.12
4.26
4.63
4.94
4.79
5.37
4.89
4.65
4.44
4.08
(2.10%)
1.36%
—
3.35
EPS growth%
13.79
13.49
13.63
16.42
15.78
17.71
19.36
17.04
18.47
15.60
7.01
17.71
16.10
94
4.21
Bookvalue per sh¥
1.66
1.54
1.62
1.71
1.78
1.58
1.40
1.47
1.55
1.66
1.96
(1.35%)
(0.92%)
—
3.44
FCF per share¥
1.26
1.52
1.62
1.83
1.79
2.16
2.36
2.65
2.68
2.82
2.09
9.53%
9.90%
—
4.26
Dividend per sh¥
2.09
2.37
2.27
2.41
2.69
3.09
3.49
3.35
3.64
3.40
4.28
4.83%
6.46%
—
4.25
Div yield (avg)%
6.73
9.48
9.13
11.17
13.53
12.09
14.26
16.41
15.36
16.61
3.84
15.36
12.81
75
13.01
Payout ratio%
24.94
23.15
26.14
24.30
22.57
22.75
21.37
19.91
21.14
23.66
29.96
21.37
22.95
66
134.9
Shares (diluted)M
154.6
147.6
154.6
146.2
160.1
147.0
166.1
189.3
172.4
190.8
137.2
3.57%
2.97%
50
24.22
Buyback yield%
21.11
20.48
23.16
26.15
27.12
27.54
30.47
32.29
32.18
29.51
19.43
30.47
27.33
19
1.411
D/E ratiox
0.481
0.423
0.453
0.472
0.405
0.372
0.324
0.333
0.353
0.379
1.075
0.353
0.392
59
48.13
Enterprise value¥M
262.6
250.6
262.0
284.5
277.6
295.0
291.9
307.5
321.5
321.4
542.8
2.98%
1.00%
47
300.1
LT debt¥M
346.3
332.9
297.3
269.8
235.4
217.5
221.6
201.9
220.7
240.0
633.9
0.38%
(3.90%)
35
Revenue
¥907.3M
2.28%
1.00×
Cost of revenue
¥487.6M
2.05%
0.98×
Operating expenses
¥110.2M
3.19%
1.09×