222.7
Revenue¥M
420.5
444.3
469.6
502.5
527.7
570.5
612.3
654.7
686.2
739.2
233.0
6.97%
6.74%
16
2.90
Revenue growth%
25.27
27.51
26.29
27.69
30.25
31.80
31.59
28.93
28.61
27.19
9.78
28.93
28.15
79
4.33
Gross margin%
31.22
29.53
28.01
27.93
29.63
32.03
29.54
30.18
28.35
27.43
2.69
29.54
29.53
80
23.45
Operating margin%
15.98
14.81
17.34
20.32
19.23
20.29
18.99
21.20
22.29
21.52
24.39
21.20
19.76
59
13.93
Net margin%
7.32
8.70
7.53
4.78
7.04
10.03
8.55
9.93
12.72
12.54
25.15
10.03
8.63
7
32.80
P/E ratio (avg)x
41.97
46.16
44.34
41.23
42.23
41.19
39.28
38.77
43.26
40.44
32.05
40.44
41.60
94
36.09
EV/EBITx
18.04
17.54
19.40
18.12
19.04
20.54
19.99
19.26
17.21
15.81
28.89
19.26
18.58
67
17.91
FCF yield (avg)%
25.80
27.04
25.00
27.09
29.77
31.36
32.81
31.73
28.92
30.52
26.98
31.36
29.34
34
23.46
FCF margin%
6.64
5.71
4.64
3.53
1.56
0.40
0.40
0.40
2.75
4.72
10.79
0.40
3.14
81
1.360
FCF / Net incomex
1.919
1.962
1.945
2.039
1.854
1.834
1.696
1.595
1.731
1.757
0.786
1.731
1.844
58
8.22
ROIC%
1.62
1.76
4.67
3.10
0.77
1.48
2.12
1.41
3.89
1.01
19.95
1.48
1.69
25
16.20
Return on equity%
5.54
5.08
2.66
2.83
2.38
0.81
3.25
1.88
2.48
0.66
6.13
1.88
2.57
58
3.95
Return on assets%
26.94
29.33
31.03
32.26
29.51
31.32
29.17
29.00
30.29
30.77
8.32
30.29
29.90
36
1.47
EPS¥
2.05
2.05
2.09
2.14
2.47
2.53
2.41
2.31
2.60
2.62
1.55
1.22%
3.11%
—
19.22
EPS growth%
14.62
13.05
10.86
12.92
13.72
11.75
8.77
9.79
8.27
5.43
10.50
8.77
11.30
57
0.79
Bookvalue per sh¥
2.54
2.41
2.26
2.23
2.34
2.18
2.25
2.41
2.61
2.73
1.17
3.11%
1.23%
—
0.98
FCF per share¥
1.63
1.79
1.71
1.82
1.98
2.33
2.36
2.69
3.03
3.06
4.66
9.10%
6.69%
—
0.70
Dividend per sh¥
3.53
3.57
3.95
3.70
3.58
3.56
3.70
3.63
3.30
3.36
4.09
(1.24%)
0.03%
—
15.74
Div yield (avg)%
13.02
14.41
15.45
17.42
19.82
20.70
21.19
22.36
21.12
21.46
4.47
21.19
20.26
34
13.66
Payout ratio%
10.94
12.81
11.19
12.07
11.00
12.13
13.36
12.59
12.54
13.08
26.13
12.59
12.34
52
90.64
Shares (diluted)M
86.36
94.25
97.65
103.2
108.3
115.5
128.9
147.7
159.6
153.5
89.71
7.23%
5.48%
58
5.67
Buyback yield%
22.02
22.69
20.54
18.72
16.16
14.24
12.69
12.45
13.21
14.58
21.07
13.21
15.37
49
0.283
D/E ratiox
0.683
0.749
0.811
0.877
0.825
0.870
0.818
0.845
0.931
0.932
1.047
0.870
0.835
25
694.3
Enterprise value¥M
686.2
749.5
749.8
767.5
855.8
820.9
815.5
845.3
882.0
988.4
293.2
2.92%
3.95%
6
228.8
LT debt¥M
69.02
69.87
76.37
86.62
100.2
114.9
135.5
151.2
170.4
174.9
325.6
11.78%
10.35%
83
Revenue
¥739.2M
6.74%
1.00×
Cost of revenue
¥437.1M
6.51%
0.98×
Operating expenses
¥148.1M
7.43%
1.07×
Cash and investments
14.10%