504.6
Revenue¥M
537.7
548.0
560.2
590.2
608.7
623.8
643.9
680.5
712.7
529.9
604.7
3.84%
3.65%
36
9.93
Revenue growth%
30.61
33.16
36.03
33.38
35.92
36.99
34.30
35.75
37.19
8.45
23.86
35.92
35.03
36
27.87
Gross margin%
12.82
11.39
14.01
13.36
12.14
13.39
12.26
14.96
13.51
27.65
19.86
13.39
13.37
58
25.54
Operating margin%
11.24
11.90
11.90
13.26
15.16
16.42
19.02
19.08
19.37
23.95
19.96
19.02
14.21
56
18.51
Net margin%
22.72
19.93
17.88
15.81
17.98
19.29
17.62
15.35
14.53
4.39
17.83
17.62
17.93
31
25.15
P/E ratio (avg)x
13.36
13.22
12.49
11.66
12.76
12.71
12.53
12.92
12.06
28.18
26.94
12.71
12.73
45
29.86
EV/EBITx
45.48
51.09
51.49
51.02
59.38
56.93
61.14
67.42
68.01
27.69
21.59
61.14
54.21
17
13.21
FCF yield (avg)%
22.31
20.76
18.58
18.39
18.36
17.00
18.87
19.88
16.92
17.83
12.03
18.36
18.72
24
9.24
FCF margin%
22.52
24.36
24.12
24.45
24.47
25.14
25.44
24.60
23.95
23.39
12.77
24.60
24.41
57
0.686
FCF / Net incomex
1.471
1.483
1.686
1.669
1.711
1.574
1.742
1.614
1.652
0.239
0.540
1.652
1.633
23
12.48
ROIC%
25.20
23.30
21.43
22.09
20.54
21.22
19.41
21.48
19.49
10.00
29.83
20.54
21.46
79
17.91
Return on equity%
4.47
3.74
5.35
7.35
5.32
6.43
7.28
10.03
10.38
5.36
8.19
7.28
6.54
51
22.10
Return on assets%
6.81
6.93
7.58
7.88
10.03
7.90
7.84
6.63
9.54
9.14
12.58
7.90
7.86
15
312.08
EPS¥
318.21
373.77
440.30
444.43
524.02
550.88
618.04
633.39
745.91
324.68
373.24
10.91%
10.76%
—
20.23
EPS growth%
27.78
27.57
27.24
25.11
22.40
24.88
26.75
25.47
27.04
12.92
23.22
25.47
26.65
42
203.12
Bookvalue per sh¥
170.68
158.64
164.45
172.85
184.01
195.47
173.09
155.81
138.43
255.53
160.88
(4.34%)
(2.33%)
—
136.87
FCF per share¥
445.48
488.54
483.44
457.81
443.87
491.56
505.77
512.75
508.87
120.16
280.81
2.14%
3.49%
—
370.38
Dividend per sh¥
258.30
274.52
298.98
300.72
342.53
337.01
354.98
397.30
397.82
148.70
363.92
5.76%
4.95%
—
4.31
Div yield (avg)%
21.60
20.12
21.24
20.92
20.11
21.90
23.89
24.64
23.11
7.16
6.57
23.11
21.75
94
29.18
Payout ratio%
20.53
18.74
21.28
22.42
23.84
25.34
28.08
27.68
27.03
19.51
14.60
27.03
23.34
44
1.627
Shares (diluted)M
2.350
2.343
2.698
2.616
3.059
3.148
3.172
3.718
3.632
1.579
1.644
6.78%
5.33%
44
3.94
Buyback yield%
28.55
26.54
26.48
24.66
23.19
25.99
27.72
28.89
30.47
6.26
18.05
27.72
27.13
45
1.685
D/E ratiox
2.640
2.756
3.056
2.821
3.015
3.301
3.325
3.195
3.242
1.551
0.708
3.242
3.035
33
478.4
Enterprise value¥M
100.2
90.92
85.59
86.44
81.60
85.40
91.72
94.74
83.14
352.0
570.3
(0.78%)
(4.15%)
32
125.9
LT debt¥M
274.8
245.1
274.2
284.4
281.3
285.8
273.0
252.2
225.7
625.9
440.3
(4.53%)
(0.66%)
67
Revenue
¥712.7M
3.65%
1.00×
Cost of revenue
¥385.1M
4.06%
1.04×
Operating expenses
¥82.96M
2.46%
0.89×