404.7
Revenue¥M
614.8
644.9
655.2
668.6
696.1
720.9
738.3
765.2
776.3
819.6
421.8
3.32%
3.37%
72
24.49
Revenue growth%
10.84
9.53
8.58
9.83
8.72
10.67
13.31
13.34
11.19
13.52
19.91
13.31
10.76
85
23.09
Gross margin%
23.11
20.39
22.60
22.55
22.02
24.19
23.91
21.03
21.84
20.67
23.78
21.84
22.29
10
16.38
Operating margin%
28.67
31.54
31.06
30.20
29.48
29.42
30.64
32.50
31.49
32.27
23.14
31.49
30.85
91
8.36
Net margin%
13.49
15.79
15.96
15.57
16.00
15.79
17.09
19.46
19.68
21.72
8.22
19.46
15.98
75
24.01
P/E ratio (avg)x
20.57
19.41
21.30
21.37
22.02
25.45
26.99
30.07
34.17
31.72
6.229
30.07
23.74
85
36.77
EV/EBITx
37.34
39.87
37.90
39.87
39.01
36.92
36.65
37.28
39.57
45.56
17.98
37.28
38.46
39
8.05
FCF yield (avg)%
24.64
23.88
24.17
23.47
25.39
22.95
21.63
18.77
19.52
18.60
26.06
19.52
23.21
54
5.20
FCF margin%
5.20
4.33
3.28
5.05
5.77
7.87
7.25
5.86
6.50
9.26
5.97
7.25
5.81
38
0.748
FCF / Net incomex
2.188
2.182
2.274
2.644
2.739
2.842
3.168
3.410
3.940
4.084
0.554
3.410
2.790
9
6.17
ROIC%
0.40
2.43
1.39
0.40
0.40
3.32
3.98
3.42
4.66
4.30
20.66
3.98
2.88
46
15.02
Return on equity%
22.58
25.24
26.05
27.57
29.51
26.77
25.76
28.20
29.99
30.28
18.59
28.20
27.17
76
7.39
Return on assets%
18.61
19.07
18.83
18.06
18.26
18.88
17.49
18.72
20.15
17.23
20.59
18.72
18.66
85
1.10
EPS¥
0.78
0.74
0.68
0.68
0.62
0.56
0.56
0.62
0.65
0.69
1.18
1.98%
(0.22%)
—
15.67
EPS growth%
28.17
26.23
25.40
25.72
26.92
28.42
25.78
25.70
24.71
24.18
21.97
25.70
25.75
52
0.37
Bookvalue per sh¥
0.79
0.79
0.86
0.86
0.92
0.90
1.01
1.06
1.21
1.19
0.86
5.36%
5.60%
—
0.94
FCF per share¥
0.26
0.27
0.25
0.25
0.23
0.26
0.24
0.22
0.22
0.21
0.96
(1.48%)
(1.50%)
—
0.37
Dividend per sh¥
1.69
1.80
2.09
2.25
2.39
2.68
3.22
3.59
3.81
3.95
1.30
10.62%
8.66%
—
29.51
Div yield (avg)%
17.11
16.69
13.76
11.76
12.72
9.85
7.01
8.72
11.18
13.48
7.07
9.85
12.24
45
2.00
Payout ratio%
26.19
24.39
23.59
25.92
26.18
28.33
27.97
28.46
30.03
27.65
9.27
28.33
26.92
54
332.0
Shares (diluted)M
325.9
343.4
357.1
355.0
334.3
379.4
392.4
415.6
454.6
459.0
328.8
6.55%
4.15%
27
4.05
Buyback yield%
10.86
8.96
9.15
6.98
8.87
11.01
9.82
7.37
7.80
9.74
7.86
9.74
9.06
56
1.486
D/E ratiox
0.476
0.491
0.508
0.453
0.394
0.420
0.392
0.419
0.416
0.449
1.794
0.419
0.435
67
657.3
Enterprise value¥M
472.4
501.1
548.1
606.5
614.3
591.1
684.0
792.9
805.6
839.9
509.1
6.46%
6.08%
90
0.386
LT debt¥B
0.629
0.601
0.680
0.755
0.749
0.795
0.926
1.100
1.239
1.263
0.541
11.01%
6.81%
33
Revenue
¥819.6M
3.37%
1.00×
Cost of revenue
¥397.7M
3.20%
0.98×
Operating expenses
¥190.7M
3.48%
1.01×
Cash and investments
21.10%