240.9
Revenue¥M
515.4
532.8
559.7
578.3
607.9
639.3
666.9
712.9
739.6
764.6
248.6
4.69%
4.43%
43
23.68
Revenue growth%
16.36
18.86
18.16
18.64
19.27
20.88
20.62
18.99
19.36
21.78
27.52
20.62
19.13
92
9.62
Gross margin%
3.40
0.43
0.40
0.40
1.41
4.08
3.94
3.92
1.46
0.51
23.39
3.92
1.44
12
22.45
Operating margin%
25.83
24.18
24.02
25.52
25.04
27.79
25.15
26.08
24.78
22.68
24.20
25.15
25.10
22
2.42
Net margin%
9.68
12.37
13.87
11.55
13.95
15.67
16.49
17.21
15.70
13.72
2.01
15.70
13.91
69
9.678
P/E ratio (avg)x
18.74
19.04
20.96
24.08
27.97
27.11
27.40
25.68
26.33
24.36
17.36
26.33
25.02
21
10.44
EV/EBITx
43.13
42.77
48.31
48.51
49.66
52.85
62.59
62.88
68.78
80.54
17.13
62.88
51.25
77
27.99
FCF yield (avg)%
0.40
2.91
4.49
5.93
8.67
10.90
11.50
12.31
12.45
11.20
5.07
11.50
9.78
80
8.99
FCF margin%
11.61
11.89
12.48
14.90
15.18
15.17
16.84
15.93
14.46
12.73
18.83
15.17
14.68
8
0.604
FCF / Net incomex
0.574
0.531
0.452
0.489
0.436
0.421
0.371
0.334
0.306
0.320
0.868
0.334
0.429
24
15.03
ROIC%
12.54
11.98
9.63
11.35
11.92
14.25
12.89
10.38
9.34
7.73
19.69
10.38
11.64
54
29.06
Return on equity%
22.65
24.09
21.64
21.00
18.14
20.51
18.65
20.83
20.89
17.91
24.32
20.51
20.86
71
11.18
Return on assets%
22.07
19.48
20.05
18.06
17.35
18.63
19.78
16.94
16.08
19.07
12.30
18.63
18.85
44
4.26
EPS¥
5.18
5.31
5.72
5.63
6.08
6.08
6.50
7.33
6.77
7.47
4.70
4.19%
4.39%
—
6.58
EPS growth%
11.61
12.44
14.47
11.82
10.50
11.24
13.73
14.52
15.30
14.01
22.21
14.01
13.09
15
2.78
Bookvalue per sh¥
3.65
3.67
3.27
3.49
3.76
3.89
3.46
3.01
2.87
2.79
2.60
(5.78%)
(3.63%)
—
4.35
FCF per share¥
1.61
1.77
2.09
2.50
2.39
2.46
2.73
3.15
3.11
3.08
3.85
5.19%
6.24%
—
2.46
Dividend per sh¥
4.11
4.03
3.70
3.50
3.50
3.10
3.45
3.67
3.97
3.57
3.45
0.37%
(2.62%)
—
3.80
Div yield (avg)%
15.78
14.80
13.50
11.09
11.43
10.68
10.11
11.46
10.25
11.49
17.69
10.68
11.45
73
26.69
Payout ratio%
20.50
20.87
21.06
23.07
22.37
24.87
27.67
27.29
26.04
28.72
18.93
27.29
23.97
81
64.62
Shares (diluted)M
121.8
126.4
145.9
166.1
182.6
184.3
193.9
204.8
209.5
242.5
62.96
5.83%
8.73%
83
22.21
Buyback yield%
4.92
4.81
5.26
4.33
3.70
4.13
6.23
7.35
9.99
12.36
4.41
7.35
5.09
54
1.032
D/E ratiox
0.673
0.688
0.614
0.548
0.552
0.528
0.448
0.470
0.455
0.458
0.226
0.458
0.538
91
402.6
Enterprise value¥M
194.4
164.1
171.2
156.3
143.4
153.2
147.5
145.8
130.9
110.8
194.4
(5.03%)
(5.06%)
72
674.6
LT debt¥M
384.8
351.9
318.0
339.5
313.1
321.6
339.5
362.2
333.1
315.9
674.4
0.18%
(1.10%)
70
Revenue
¥764.6M
4.43%
1.00×
Cost of revenue
¥466.7M
4.24%
0.98×
Operating expenses
¥182.4M
5.02%
1.06×
Cash and investments
16.96%