41.96
Revenue¥M
489.6
528.6
569.2
619.9
674.8
712.9
769.9
809.6
845.6
894.4
45.40
5.80%
7.08%
7
20.70
Revenue growth%
2.28
0.40
0.93
2.84
3.09
5.90
5.05
2.64
1.68
4.26
24.73
4.26
2.74
89
16.82
Gross margin%
25.72
26.12
26.03
25.60
23.50
25.02
27.53
27.18
26.53
28.12
17.20
27.18
26.08
44
11.49
Operating margin%
23.34
21.64
20.32
21.76
19.04
17.47
19.90
19.87
19.67
18.40
8.28
19.67
19.88
71
16.27
Net margin%
23.69
23.16
25.71
22.89
24.67
26.72
24.73
25.19
27.07
29.60
12.15
26.72
24.96
18
29.30
P/E ratio (avg)x
28.47
29.34
29.84
27.86
30.67
26.72
24.77
24.02
22.02
23.12
9.252
24.02
27.29
39
20.99
EV/EBITx
26.54
26.11
23.89
21.89
23.74
23.08
22.11
21.77
24.45
26.56
33.59
23.08
23.82
52
20.63
FCF yield (avg)%
1.38
0.40
3.22
0.91
1.07
0.40
2.80
5.24
6.87
7.61
29.26
5.24
2.09
14
10.58
FCF margin%
13.87
15.23
12.44
10.66
12.49
12.75
10.03
11.65
10.70
11.48
2.22
11.48
12.05
38
1.309
FCF / Net incomex
1.184
1.309
1.489
1.692
1.888
1.867
1.898
2.167
2.254
2.462
1.677
2.167
1.877
76
22.41
ROIC%
29.51
30.31
30.22
28.14
25.61
23.47
24.91
23.96
21.61
20.63
11.51
23.47
25.26
94
10.18
Return on equity%
13.49
15.06
17.13
14.62
14.06
14.17
16.77
17.89
18.52
16.15
9.85
16.77
15.61
86
21.59
Return on assets%
11.74
10.96
9.75
9.00
9.01
8.79
8.99
7.00
9.68
12.33
10.19
8.99
9.34
55
0.91
EPS¥
3.55
3.74
4.25
4.92
4.88
4.95
5.33
5.73
6.76
6.86
0.96
7.02%
8.17%
—
10.14
EPS growth%
24.32
25.75
22.86
25.62
26.20
23.42
21.48
24.42
22.32
19.90
16.72
22.32
23.87
53
2.07
Bookvalue per sh¥
0.83
0.78
0.85
0.88
0.99
1.07
1.14
1.25
1.25
1.21
1.60
4.06%
4.22%
—
1.68
FCF per share¥
2.43
2.37
2.32
2.50
2.55
2.74
2.87
3.09
3.01
2.90
1.63
2.66%
3.62%
—
0.36
Dividend per sh¥
2.11
2.46
2.92
2.89
3.26
3.89
4.13
4.23
4.65
5.15
0.61
9.55%
10.70%
—
25.79
Div yield (avg)%
27.62
28.01
30.66
31.38
34.31
32.86
32.48
30.77
29.65
32.17
18.52
32.17
31.08
44
10.81
Payout ratio%
19.54
19.63
21.79
21.82
22.88
24.54
22.05
20.92
18.60
16.66
17.38
20.92
21.36
6
279.7
Shares (diluted)M
201.8
173.7
161.4
159.7
136.1
133.7
114.3
101.9
95.95
93.26
276.8
(7.28%)
(8.76%)
73
17.23
Buyback yield%
12.70
11.82
14.53
14.11
11.29
13.16
13.73
16.35
14.75
13.85
12.32
13.85
13.79
81
0.325
D/E ratiox
0.489
0.445
0.398
0.380
0.382
0.346
0.354
0.314
0.276
0.265
1.620
0.314
0.367
13
268.2
Enterprise value¥M
50.47
57.11
59.84
55.72
59.76
55.75
60.28
65.19
75.02
82.32
379.0
6.61%
4.11%
47
0.582
LT debt¥B
1.019
1.056
1.007
1.104
1.152
1.355
1.414
1.367
1.486
1.686
0.300
7.91%
5.21%
54
Revenue
¥894.4M
7.08%
1.00×
Cost of revenue
¥596.9M
7.21%
1.01×
Operating expenses
¥125.1M
6.07%
0.91×
Cash and investments
19.29%