191.6
Revenue¥M
525.3
560.8
601.5
642.1
675.0
723.2
758.6
812.8
860.4
925.3
199.7
6.51%
6.48%
11
8.30
Revenue growth%
13.42
11.84
11.41
10.38
11.72
13.59
14.39
17.07
16.45
16.69
17.42
16.45
13.51
56
20.34
Gross margin%
4.56
3.04
3.64
1.43
0.40
0.91
0.40
0.40
0.40
0.40
19.66
0.40
0.66
19
9.42
Operating margin%
25.39
27.18
29.46
31.69
33.09
31.83
34.63
36.08
36.90
38.16
19.35
36.08
32.46
19
25.37
Net margin%
22.87
21.46
20.61
22.31
23.12
23.01
25.79
26.84
24.31
25.94
9.19
25.79
23.06
15
28.11
P/E ratio (avg)x
27.11
27.60
30.41
31.59
32.52
30.79
30.75
33.00
34.89
33.45
22.75
33.00
31.19
24
10.72
EV/EBITx
28.94
30.63
31.52
33.62
33.51
34.42
35.56
40.10
45.57
45.35
26.76
40.10
34.02
93
4.31
FCF yield (avg)%
11.74
9.96
9.86
9.67
8.08
9.72
9.21
11.71
14.49
14.84
10.53
11.71
9.91
75
5.95
FCF margin%
11.22
13.54
13.43
13.70
12.77
12.17
14.58
13.04
11.43
10.57
15.66
12.17
12.90
34
0.351
FCF / Net incomex
0.942
0.921
0.882
0.813
0.888
0.830
0.802
0.824
0.843
0.952
0.155
0.830
0.862
78
10.38
ROIC%
9.25
10.97
10.92
10.50
9.07
11.25
9.18
7.54
5.28
8.18
12.45
8.18
9.21
51
24.43
Return on equity%
18.97
20.09
20.07
21.96
20.11
22.47
24.00
23.73
22.45
21.73
23.66
22.47
21.85
80
10.58
Return on assets%
26.33
28.62
28.78
30.66
32.87
33.59
31.52
32.43
32.28
34.71
6.63
32.43
31.90
78
2.09
EPS¥
4.61
5.54
5.44
5.43
5.57
5.89
6.00
6.12
6.18
7.19
2.32
5.24%
5.66%
—
26.81
EPS growth%
8.98
7.94
7.83
7.26
7.07
7.22
7.78
6.52
5.71
8.56
8.43
7.22
7.52
65
1.55
Bookvalue per sh¥
4.35
4.17
4.37
4.82
4.82
5.53
5.69
6.05
6.45
6.66
2.43
6.66%
5.37%
—
3.29
FCF per share¥
3.93
3.62
3.40
3.27
3.53
3.83
4.16
4.23
4.68
4.49
1.87
4.90%
1.80%
—
1.80
Dividend per sh¥
1.79
1.77
1.51
1.54
1.68
1.60
1.53
1.43
1.51
1.62
2.88
(0.61%)
(0.55%)
—
12.76
Div yield (avg)%
12.81
13.34
15.45
15.65
17.77
18.70
15.85
17.75
17.03
15.14
24.00
17.03
15.75
87
14.78
Payout ratio%
25.37
27.43
27.01
25.48
27.43
24.94
23.87
22.07
24.53
22.47
2.51
23.87
25.15
29
111.2
Shares (diluted)M
120.4
126.0
127.0
132.0
149.1
170.2
157.2
163.6
188.3
197.8
109.5
5.82%
6.17%
68
9.55
Buyback yield%
20.77
20.45
19.17
16.73
15.75
16.68
15.33
16.75
15.76
16.59
26.37
16.59
16.71
65
1.219
D/E ratiox
1.520
1.763
1.977
1.965
2.386
2.645
3.208
3.810
4.457
4.953
0.340
3.810
2.516
68
933.9
Enterprise value¥M
200.8
184.5
183.1
171.9
179.3
190.6
177.8
159.6
155.9
135.1
607.9
(5.50%)
(4.52%)
12
0.360
LT debt¥B
1.416
1.415
1.629
1.640
1.783
1.785
2.162
2.422
2.682
2.918
0.648
10.34%
7.92%
81
Revenue
¥925.3M
6.48%
1.00×
Cost of revenue
¥508.7M
6.61%
1.01×
Operating expenses
¥121.2M
7.54%
1.10×