373.7
Revenue¥M
655.5
684.7
708.2
737.6
765.2
776.3
801.2
801.2
838.3
837.5
393.7
1.82%
2.50%
67
13.82
Revenue growth%
36.18
38.92
37.06
38.49
36.19
37.84
40.34
38.89
38.24
40.68
28.37
38.89
38.36
32
28.09
Gross margin%
15.55
14.35
15.48
16.90
16.08
16.71
17.34
17.29
19.69
17.47
28.08
17.34
16.80
23
20.99
Operating margin%
25.92
26.13
26.96
25.52
27.37
29.10
29.37
30.35
30.12
28.31
14.12
29.37
27.84
59
5.76
Net margin%
21.28
22.57
24.30
23.15
23.88
21.65
19.36
16.58
16.35
19.20
11.73
19.20
21.47
69
26.33
P/E ratio (avg)x
21.46
24.82
29.11
29.04
30.07
31.36
29.56
31.59
32.94
35.19
25.05
31.59
29.82
86
12.47
EV/EBITx
43.44
44.51
51.22
53.37
52.67
52.37
59.15
63.03
70.81
81.14
25.67
63.03
53.02
6
18.85
FCF yield (avg)%
1.68
3.85
2.67
3.81
2.60
0.41
3.00
4.41
5.47
4.98
11.75
4.41
3.40
24
25.97
FCF margin%
16.62
18.60
20.01
21.06
18.84
21.08
20.84
18.35
16.05
13.63
18.62
18.35
18.72
60
1.396
FCF / Net incomex
2.555
2.792
3.275
3.920
3.905
3.931
4.617
5.508
6.544
7.143
0.921
5.508
3.926
50
27.72
ROIC%
19.93
18.53
19.11
19.66
21.91
19.32
19.70
17.89
18.78
18.72
17.16
18.78
19.21
41
9.14
Return on equity%
14.26
11.65
12.73
14.35
15.78
18.03
18.78
20.83
20.84
18.00
5.24
18.78
16.89
29
4.31
Return on assets%
14.55
14.99
14.73
14.53
14.93
17.46
14.73
12.38
12.59
11.46
8.49
12.59
14.64
30
0.70
EPS¥
4.73
4.71
4.61
4.41
4.93
5.57
6.12
6.50
7.37
7.45
0.78
8.62%
6.02%
—
2.44
EPS growth%
8.29
9.91
9.94
11.98
11.15
10.50
8.55
8.93
6.10
3.17
5.95
8.55
9.42
42
3.50
Bookvalue per sh¥
4.89
5.74
6.30
7.48
8.06
8.56
8.75
9.40
9.23
10.06
1.59
4.54%
7.84%
—
2.55
FCF per share¥
5.86
6.30
7.08
6.88
6.52
6.22
5.90
6.04
6.66
7.03
4.31
1.52%
3.41%
—
1.47
Dividend per sh¥
1.58
1.64
1.75
2.03
2.31
2.39
2.76
3.28
3.93
4.38
1.67
13.68%
11.85%
—
7.53
Div yield (avg)%
4.52
3.34
1.67
2.15
3.40
5.96
5.76
7.64
10.60
11.00
20.96
7.64
5.14
45
20.41
Payout ratio%
14.22
16.12
18.54
17.10
16.52
17.86
15.25
12.59
15.25
14.92
28.83
15.25
15.69
66
98.65
Shares (diluted)M
135.1
128.6
144.5
133.7
139.7
131.5
123.6
121.6
130.9
135.7
99.10
(0.59%)
0.93%
87
20.82
Buyback yield%
23.92
25.32
24.97
24.02
23.98
22.75
22.95
21.95
19.35
22.12
20.78
22.12
23.43
69
0.627
D/E ratiox
1.527
1.632
1.493
1.656
1.658
1.824
1.846
1.810
1.941
2.108
1.149
1.846
1.734
7
535.4
Enterprise value¥M
544.3
507.7
535.8
493.7
477.1
450.9
423.8
383.8
342.3
363.5
121.4
(5.29%)
(4.79%)
44
573.6
LT debt¥M
258.7
267.1
281.0
280.5
309.5
321.3
325.3
330.8
325.3
332.5
558.1
1.44%
3.21%
23
Revenue
¥837.5M
2.50%
1.00×
Cost of revenue
¥551.5M
2.61%
1.01×
Operating expenses
¥96.54M
1.76%
0.93×
Goodwill & intangibles
18.04%