313.5
Revenue¥M
759.1
789.1
795.0
826.2
844.1
874.7
876.5
902.5
939.9
953.5
320.7
2.47%
2.63%
40
7.54
Revenue growth%
14.51
14.02
16.63
16.93
17.91
16.14
14.30
15.79
18.25
16.61
22.68
16.14
16.38
17
28.17
Gross margin%
11.81
14.53
13.62
15.06
17.61
15.62
17.80
19.86
19.03
19.65
18.29
19.03
16.61
51
28.97
Operating margin%
22.02
21.29
24.18
25.98
28.90
29.80
28.77
30.76
32.34
31.98
2.99
30.76
28.84
61
16.66
Net margin%
21.98
22.14
19.43
20.67
22.67
25.22
22.36
23.87
25.95
23.92
9.25
23.92
22.51
39
9.805
P/E ratio (avg)x
26.51
25.58
27.56
25.09
24.25
24.87
25.96
27.73
31.67
31.86
14.14
27.73
26.24
79
36.39
EV/EBITx
6.212
6.049
5.812
6.623
7.692
8.770
8.499
9.100
10.41
10.44
37.37
9.100
8.095
41
3.26
FCF yield (avg)%
32.73
32.04
34.25
35.57
36.93
35.35
36.82
34.06
34.08
35.94
3.31
35.35
34.80
78
29.20
FCF margin%
22.74
21.26
20.65
20.67
22.71
22.78
23.44
26.37
28.80
28.04
4.61
26.37
22.76
25
1.629
FCF / Net incomex
0.839
0.758
0.764
0.816
0.908
0.914
0.830
0.938
0.961
1.008
1.518
0.938
0.874
6
28.37
ROIC%
20.29
18.19
15.98
18.83
15.87
17.06
19.84
18.81
18.08
19.30
6.53
18.81
18.50
86
14.67
Return on equity%
25.08
24.27
25.84
23.85
25.65
26.49
23.64
24.35
25.73
24.52
7.37
24.52
24.80
46
24.72
Return on assets%
16.57
16.33
18.61
17.35
19.05
18.28
21.21
21.39
23.49
24.53
8.43
21.39
18.83
23
0.99
EPS¥
3.88
4.43
5.23
5.79
5.80
6.88
7.42
8.26
9.00
8.76
1.04
8.60%
8.89%
—
15.36
EPS growth%
13.77
14.34
17.04
16.33
16.71
17.03
16.49
17.12
17.98
15.01
9.41
17.03
16.60
51
0.92
Bookvalue per sh¥
1.33
1.15
1.04
1.00
1.06
0.98
1.00
0.95
0.86
0.82
0.70
(4.96%)
(6.11%)
—
1.83
FCF per share¥
1.79
1.79
1.84
1.60
1.57
1.69
1.75
1.63
1.51
1.54
3.16
(0.35%)
(0.87%)
—
3.17
Dividend per sh¥
2.24
2.11
2.12
2.00
2.15
1.97
2.17
2.16
2.29
2.62
3.35
3.95%
2.78%
—
11.13
Div yield (avg)%
30.59
29.66
29.74
27.14
25.81
25.37
22.56
25.12
27.96
27.06
19.73
25.37
27.10
20
9.62
Payout ratio%
23.44
26.03
26.92
25.01
22.96
23.53
22.89
21.32
21.65
21.40
14.22
21.65
23.20
79
428.9
Shares (diluted)M
411.0
477.4
456.5
476.8
497.7
492.2
553.8
646.2
650.0
674.3
423.8
6.26%
5.04%
57
2.54
Buyback yield%
23.09
20.53
20.32
19.94
19.78
17.58
14.67
12.10
11.17
12.83
5.39
12.83
18.68
31
0.952
D/E ratiox
0.581
0.619
0.649
0.668
0.670
0.724
0.745
0.717
0.748
0.643
0.230
0.724
0.669
13
0.527
Enterprise value¥B
0.999
0.984
1.016
1.050
1.023
1.047
1.203
1.380
1.439
1.613
0.366
9.53%
5.23%
47
378.7
LT debt¥M
472.4
524.5
497.9
476.4
458.7
479.4
487.7
511.8
555.2
534.8
679.6
3.11%
1.73%
31
Revenue
¥953.5M
2.63%
1.00×
Cost of revenue
¥609.6M
2.54%
0.99×
Operating expenses
¥187.6M
3.09%
1.05×
Cash and investments
20.00%
Goodwill & intangibles
19.92%
Spread over hurdle
15.38%