300.6
Revenue¥M
607.8
638.1
662.0
693.5
705.5
715.5
723.4
740.7
745.5
750.7
317.2
1.25%
2.52%
54
18.20
Revenue growth%
6.69
7.60
9.83
7.27
9.35
9.83
9.45
7.41
5.08
3.43
10.70
7.41
7.50
57
19.64
Gross margin%
22.15
23.11
21.42
20.33
18.44
16.27
14.36
15.89
15.34
12.53
15.06
15.34
17.36
62
27.34
Operating margin%
4.23
6.37
7.21
10.03
11.39
8.47
6.97
8.59
11.21
9.63
3.09
8.59
8.53
71
18.96
Net margin%
31.06
33.89
34.64
37.62
36.71
39.33
40.37
37.64
38.82
35.82
19.62
38.82
37.17
21
19.12
P/E ratio (avg)x
36.50
42.41
45.20
52.46
61.33
70.48
70.09
73.55
84.82
93.51
18.35
73.55
65.71
6
7.106
EV/EBITx
9.452
10.27
10.40
10.53
12.00
14.18
16.35
16.40
18.06
21.07
37.56
16.40
13.09
24
24.64
FCF yield (avg)%
2.18
4.39
5.08
5.76
6.63
9.06
6.45
4.66
1.92
3.17
21.21
4.66
4.87
12
25.49
FCF margin%
22.05
24.28
22.43
23.22
24.19
22.25
24.21
25.96
26.35
27.42
6.54
25.96
24.20
47
1.726
FCF / Net incomex
0.173
0.156
0.160
0.153
0.163
0.144
0.147
0.161
0.171
0.176
0.239
0.161
0.160
51
15.84
ROIC%
13.95
15.52
14.51
14.17
15.10
17.95
19.75
18.55
19.06
19.06
18.73
19.06
16.73
41
22.08
Return on equity%
26.30
27.73
27.34
27.04
24.20
24.75
24.41
23.29
23.82
22.40
20.75
23.82
24.58
73
15.74
Return on assets%
13.35
13.24
10.91
9.56
8.73
7.26
10.15
7.71
7.70
10.67
6.86
7.71
9.85
14
37.03
EPS¥
106.86
104.25
119.85
120.01
117.58
130.55
151.57
165.23
187.96
190.27
40.50
10.11%
7.21%
—
19.43
EPS growth%
19.58
19.01
20.48
19.36
21.42
21.39
21.91
20.77
22.89
24.12
28.96
21.91
21.08
57
92.91
Bookvalue per sh¥
71.52
61.96
54.61
60.11
60.39
65.81
71.03
75.64
71.10
70.38
101.67
3.11%
(0.19%)
—
99.50
FCF per share¥
35.22
39.53
35.88
33.28
36.42
37.15
37.57
41.01
43.43
38.71
118.24
1.23%
2.02%
—
110.51
Dividend per sh¥
102.56
110.03
109.64
115.63
124.23
129.15
131.32
117.07
103.28
99.99
135.82
(4.25%)
(0.49%)
—
7.13
Div yield (avg)%
21.66
21.69
23.29
24.88
24.66
22.65
24.22
26.23
28.50
30.05
24.03
26.23
24.44
28
18.08
Payout ratio%
5.25
6.49
4.87
7.25
6.18
5.55
6.46
4.84
5.65
7.26
7.67
5.65
5.91
63
4.263
Shares (diluted)M
5.243
5.806
5.408
6.313
7.147
7.618
8.821
8.202
7.733
8.681
4.161
3.96%
6.39%
90
12.69
Buyback yield%
24.70
24.98
26.93
24.31
24.84
23.64
22.61
24.86
25.11
24.52
10.52
24.52
24.77
27
0.903
D/E ratiox
0.143
0.142
0.131
0.134
0.124
0.110
0.123
0.127
0.117
0.114
1.393
0.117
0.125
31
177.3
Enterprise value¥M
258.6
274.3
294.9
310.7
291.7
298.8
262.6
239.3
225.1
195.1
394.6
(7.73%)
(1.89%)
73
0.176
LT debt¥B
1.318
1.533
1.778
1.998
2.212
2.135
2.193
2.591
2.515
2.526
0.233
2.69%
7.60%
83
Revenue
¥750.7M
2.52%
1.00×
Cost of revenue
¥468.1M
2.58%
1.01×
Operating expenses
¥129.1M
2.47%
1.00×