405.1
Revenue¥M
525.5
560.2
592.8
620.0
640.6
684.6
723.7
760.8
792.8
833.3
433.3
5.40%
5.10%
86
9.47
Revenue growth%
23.48
21.90
21.87
20.55
20.01
20.72
21.24
21.02
19.18
18.02
11.83
20.72
20.87
5
29.00
Gross margin%
15.20
13.15
14.07
14.37
15.06
12.91
15.15
16.46
17.66
18.74
18.09
16.46
15.11
55
12.83
Operating margin%
15.12
15.48
14.64
13.85
16.23
14.50
14.58
11.59
12.92
14.22
22.12
14.22
14.54
9
24.89
Net margin%
17.69
18.32
15.66
13.43
13.53
16.12
17.37
20.03
19.17
22.08
14.24
19.17
17.53
25
9.441
P/E ratio (avg)x
39.78
37.32
42.04
40.60
45.01
46.64
52.85
57.37
55.24
61.51
7.359
55.24
45.82
56
11.78
EV/EBITx
16.61
19.56
20.54
21.80
25.71
29.21
28.17
32.95
31.48
31.95
31.60
31.48
26.94
52
22.77
FCF yield (avg)%
22.40
23.55
22.71
22.09
20.82
21.40
19.51
18.19
15.88
13.52
25.88
18.19
21.11
16
15.38
FCF margin%
7.05
9.43
10.81
9.96
7.45
8.75
8.02
6.54
7.42
8.16
14.75
8.02
8.09
27
1.153
FCF / Net incomex
0.422
0.440
0.503
0.487
0.523
0.593
0.563
0.626
0.650
0.721
1.677
0.626
0.543
25
21.14
ROIC%
5.38
3.26
5.95
6.69
7.30
9.77
8.56
10.97
12.82
13.17
16.69
10.97
7.93
66
22.34
Return on equity%
1.72
0.40
0.98
0.40
0.40
2.83
2.42
4.22
7.05
5.42
18.73
4.22
2.07
78
19.04
Return on assets%
22.70
21.06
21.69
19.58
20.65
23.04
24.13
24.76
23.77
25.79
9.58
24.13
22.87
50
46.16
EPS¥
13.68
14.48
15.99
16.55
17.07
17.51
16.88
17.50
17.40
20.19
50.39
3.41%
4.45%
—
23.55
EPS growth%
29.13
27.40
28.90
28.20
27.47
26.28
27.65
28.34
28.54
30.84
11.32
28.34
28.27
29
60.04
Bookvalue per sh¥
18.46
19.01
20.63
19.11
19.84
21.13
21.11
24.35
23.83
27.28
37.61
6.57%
3.32%
—
9.99
FCF per share¥
55.30
59.81
58.72
52.46
53.83
54.01
58.82
60.08
64.26
56.09
42.26
0.82%
1.11%
—
24.73
Dividend per sh¥
38.65
45.19
51.63
59.61
58.03
57.27
64.66
75.73
82.15
83.58
55.76
7.57%
9.15%
—
28.97
Div yield (avg)%
22.37
21.35
22.28
21.86
20.60
22.21
22.36
22.41
22.77
23.61
20.57
22.41
22.32
38
25.64
Payout ratio%
26.29
24.37
23.60
23.58
22.62
24.81
23.19
25.22
23.74
26.27
22.56
24.81
24.06
55
10.09
Shares (diluted)M
13.37
14.91
16.75
18.74
20.94
22.54
22.66
25.24
23.99
25.14
10.02
3.72%
5.62%
27
27.13
Buyback yield%
4.80
2.29
4.67
6.27
7.41
5.07
4.72
3.47
3.57
4.23
9.45
4.23
4.70
8
0.543
D/E ratiox
1.003
0.971
0.984
0.871
0.908
0.912
0.840
0.803
0.826
0.840
1.779
0.840
0.889
46
0.797
Enterprise value¥B
1.210
1.135
1.260
1.207
1.276
1.312
1.435
1.317
1.367
1.470
0.545
2.86%
1.51%
74
545.9
LT debt¥M
141.7
133.4
144.6
129.3
111.2
118.8
112.8
104.7
102.7
99.94
795.1
(2.11%)
(3.41%)
68
Revenue
¥833.3M
5.10%
1.00×
Cost of revenue
¥473.7M
4.92%
0.98×
Operating expenses
¥206.5M
5.67%
1.06×
Cash and investments
14.31%