230.4
Revenue¥M
483.6
487.9
512.5
534.8
540.0
545.1
556.6
580.4
589.7
592.8
242.6
1.88%
2.53%
73
23.00
Revenue growth%
20.66
21.57
24.16
26.88
28.01
27.60
26.98
24.59
25.46
24.59
6.66
25.46
25.03
8
27.80
Gross margin%
11.41
13.58
13.46
11.76
13.71
15.01
13.28
15.51
14.40
17.05
22.98
15.01
13.64
18
25.97
Operating margin%
12.64
11.77
11.38
13.36
10.41
13.17
10.81
10.56
10.22
10.25
15.40
10.56
11.09
9
29.73
Net margin%
23.95
24.35
22.09
22.64
21.92
20.71
20.36
19.17
20.09
21.59
23.34
20.36
21.76
88
19.61
P/E ratio (avg)x
45.20
48.48
49.08
46.19
48.86
51.45
48.95
56.06
53.74
62.34
37.52
53.74
49.02
44
22.22
EV/EBITx
60.05
67.28
66.01
67.78
75.24
90.74
90.23
92.97
111.4
121.3
13.49
92.97
82.73
69
2.32
FCF yield (avg)%
8.30
5.77
7.85
5.46
4.19
5.50
4.54
3.28
5.07
2.29
16.69
4.54
5.26
60
14.75
FCF margin%
21.51
20.48
21.09
21.91
24.22
25.88
27.30
25.45
24.64
25.93
13.91
25.88
24.43
41
1.223
FCF / Net incomex
1.091
1.031
0.961
0.824
0.753
0.672
0.696
0.621
0.584
0.520
1.005
0.621
0.724
71
24.37
ROIC%
26.48
27.96
28.15
25.52
24.06
25.87
23.36
23.51
22.70
22.87
3.14
23.36
24.79
23
24.56
Return on equity%
13.95
16.60
13.84
16.05
13.74
13.95
11.76
12.86
12.47
12.71
24.21
12.71
13.79
88
2.68
Return on assets%
11.36
9.85
7.78
9.36
6.45
7.24
6.56
4.98
2.23
4.58
9.55
4.98
6.90
19
3.28
EPS¥
3.49
3.77
3.97
3.74
3.72
3.92
3.59
3.75
3.71
3.84
3.60
0.64%
1.12%
—
8.52
EPS growth%
13.93
15.34
15.62
13.58
13.55
16.54
15.90
18.02
15.95
15.03
20.55
15.95
15.48
13
1.94
Bookvalue per sh¥
1.04
1.16
1.24
1.35
1.35
1.54
1.56
1.81
1.86
1.96
2.61
7.67%
8.48%
—
2.60
FCF per share¥
5.26
5.64
5.35
6.19
7.26
7.51
7.36
8.07
8.90
10.12
2.03
6.87%
8.51%
—
3.34
Dividend per sh¥
5.08
4.72
4.91
4.82
5.10
5.44
5.30
5.52
5.58
6.05
2.04
3.49%
2.73%
—
25.70
Div yield (avg)%
17.07
18.73
19.41
21.38
22.16
21.09
23.43
24.84
26.13
24.56
25.05
24.56
21.77
67
3.13
Payout ratio%
17.30
16.95
18.43
19.34
17.63
16.28
16.88
15.94
14.94
12.84
10.67
15.94
16.91
38
126.9
Shares (diluted)M
215.8
254.1
242.9
266.3
279.3
278.2
318.0
359.8
346.1
349.9
122.9
4.61%
6.23%
38
7.70
Buyback yield%
3.65
5.03
7.52
10.49
11.17
11.07
10.81
12.46
12.91
10.04
8.77
11.07
10.65
7
0.551
D/E ratiox
0.556
0.499
0.456
0.408
0.422
0.416
0.407
0.382
0.401
0.376
1.409
0.401
0.412
90
269.3
Enterprise value¥M
526.3
487.8
468.0
504.0
546.3
554.9
529.7
519.9
562.7
512.3
156.7
(1.28%)
(0.89%)
52
470.5
LT debt¥M
712.8
683.7
737.8
856.2
911.1
895.3
901.5
914.8
875.2
922.9
342.2
0.26%
2.71%
88
Revenue
¥592.8M
2.53%
1.00×
Cost of revenue
¥260.6M
2.39%
0.99×
Operating expenses
¥147.6M
2.76%
1.02×
Cash and investments
17.99%