326.7
Revenue¥M
501.1
526.1
552.4
595.9
624.0
661.3
696.4
728.6
789.2
840.6
351.9
6.14%
6.15%
42
6.78
Revenue growth%
24.89
22.23
21.04
21.63
23.70
25.15
24.19
25.82
26.68
25.40
18.53
25.40
24.54
13
13.57
Gross margin%
16.10
14.37
12.45
13.36
10.42
10.19
13.07
15.83
17.87
18.10
3.68
15.83
13.87
87
19.83
Operating margin%
22.09
19.32
19.14
19.72
18.48
17.47
17.63
15.10
15.71
18.11
11.77
17.47
18.30
93
8.77
Net margin%
27.84
29.14
30.81
33.34
31.63
29.47
29.56
28.71
26.45
26.73
15.58
28.71
29.30
77
30.59
P/E ratio (avg)x
63.66
72.54
83.21
88.80
92.47
110.9
133.9
148.8
148.8
168.0
32.10
148.8
101.7
56
6.523
EV/EBITx
28.65
33.52
39.70
45.61
45.19
47.80
56.23
66.47
70.97
82.53
23.26
66.47
46.70
64
19.70
FCF yield (avg)%
12.29
12.40
11.55
12.51
11.97
14.23
15.68
16.72
18.76
21.59
4.19
16.72
13.37
70
17.38
FCF margin%
5.84
4.72
5.75
8.74
11.48
10.54
10.48
11.13
8.20
6.36
23.68
10.48
8.47
56
0.941
FCF / Net incomex
1.407
1.571
1.720
1.571
1.572
1.724
1.735
1.536
1.594
1.601
0.717
1.601
1.583
81
10.17
ROIC%
12.62
10.80
13.17
11.50
10.33
10.17
12.12
9.65
8.58
8.75
18.94
9.65
10.57
68
20.73
Return on equity%
4.14
4.59
3.69
3.71
4.97
5.85
6.75
8.97
6.48
8.20
19.87
6.75
5.41
90
27.88
Return on assets%
7.01
8.40
7.91
8.93
10.64
9.04
9.27
11.71
11.98
14.03
4.74
11.71
9.15
44
0.30
EPS¥
1.00
1.20
1.27
1.51
1.51
1.62
1.83
2.22
2.66
3.12
0.31
15.56%
13.11%
—
29.83
EPS growth%
16.30
14.20
14.26
17.14
15.87
13.50
13.79
11.85
9.84
9.06
4.46
11.85
14.00
21
0.67
Bookvalue per sh¥
0.82
0.92
1.00
0.98
1.03
1.17
1.14
1.32
1.55
1.73
0.97
10.94%
7.70%
—
0.96
FCF per share¥
1.02
1.12
1.27
1.46
1.41
1.44
1.55
1.54
1.58
1.78
0.32
4.80%
6.83%
—
0.87
Dividend per sh¥
1.23
1.35
1.45
1.68
1.65
1.94
2.04
2.28
2.69
3.04
0.71
12.95%
9.82%
—
16.91
Div yield (avg)%
29.55
30.52
28.99
26.93
26.26
27.93
30.50
30.59
30.57
28.60
12.87
30.50
29.27
62
6.17
Payout ratio%
20.26
20.13
22.98
21.04
19.94
20.49
20.02
22.61
20.79
23.18
19.32
20.79
20.64
80
369.7
Shares (diluted)M
429.0
394.8
425.1
386.0
363.9
372.5
379.7
425.6
386.1
426.9
370.9
3.24%
(0.61%)
66
18.87
Buyback yield%
19.89
19.51
18.64
17.46
16.77
13.90
13.09
10.47
7.67
6.47
23.45
10.47
15.33
31
1.750
D/E ratiox
0.513
0.521
0.589
0.630
0.670
0.642
0.627
0.663
0.735
0.786
1.541
0.663
0.636
13
158.2
Enterprise value¥M
91.17
95.75
103.8
95.59
94.55
89.95
98.40
87.76
87.22
96.78
181.0
0.47%
1.15%
75
698.5
LT debt¥M
554.8
511.5
474.9
513.5
482.5
446.9
411.4
468.3
485.5
522.2
235.6
1.59%
(0.72%)
42
Revenue
¥840.6M
6.15%
1.00×
Cost of revenue
¥528.2M
6.41%
1.02×
Operating expenses
¥145.5M
6.05%
0.99×