378.7
Revenue¥M
536.7
556.2
581.1
608.0
626.6
665.0
712.2
763.4
816.2
853.3
391.1
6.37%
5.13%
70
23.25
Revenue growth%
15.79
13.25
11.05
9.54
8.44
9.96
7.26
4.33
2.14
2.51
2.72
4.33
8.99
77
28.70
Gross margin%
25.78
28.02
30.59
28.38
25.56
25.66
25.86
28.30
26.44
23.53
19.76
25.86
26.15
85
18.16
Operating margin%
34.80
36.42
35.02
35.20
32.71
34.33
35.57
34.94
35.57
35.30
2.06
35.30
35.11
8
24.58
Net margin%
17.20
19.43
16.63
15.45
13.73
11.87
14.36
14.61
17.42
20.09
6.46
14.61
16.04
78
15.32
P/E ratio (avg)x
23.01
23.61
25.51
23.49
24.73
22.16
20.17
18.94
19.80
18.49
27.61
19.80
22.58
58
16.99
EV/EBITx
35.91
41.73
44.14
49.38
49.21
54.48
57.81
56.01
63.91
64.68
34.51
57.81
51.93
38
29.74
FCF yield (avg)%
14.63
16.21
18.84
17.24
19.89
20.91
19.10
17.34
19.22
17.55
16.11
19.10
18.19
47
11.40
FCF margin%
7.80
8.86
10.46
12.56
14.04
11.21
9.34
10.89
8.54
9.53
14.93
9.53
9.99
69
1.553
FCF / Net incomex
0.515
0.512
0.497
0.538
0.552
0.535
0.469
0.503
0.485
0.443
0.769
0.485
0.507
9
3.48
ROIC%
24.86
23.95
21.00
19.01
19.61
17.52
18.87
20.86
23.58
22.24
3.09
20.86
20.93
66
8.79
Return on equity%
10.18
12.44
9.88
8.13
6.91
9.65
10.88
8.53
11.00
13.84
26.00
10.88
10.03
76
18.98
Return on assets%
22.73
21.30
18.41
19.18
21.45
24.23
24.97
23.85
26.35
25.80
11.19
24.97
23.29
77
70.04
EPS¥
189.54
206.94
220.36
203.56
219.59
234.47
254.72
229.15
221.64
237.26
76.95
1.56%
3.01%
—
23.28
EPS growth%
12.13
11.11
9.64
9.55
9.48
11.61
13.67
16.26
16.04
16.76
28.80
16.04
11.87
14
309.69
Bookvalue per sh¥
380.03
371.08
410.54
392.35
366.01
366.71
364.22
361.78
378.98
366.92
178.94
0.05%
0.66%
—
347.24
FCF per share¥
73.66
76.58
88.71
94.45
92.00
96.20
102.70
105.13
122.86
142.47
83.56
9.14%
7.09%
—
80.29
Dividend per sh¥
261.84
290.20
329.34
341.00
366.55
396.88
448.35
476.59
496.39
541.22
217.70
8.11%
8.33%
—
13.79
Div yield (avg)%
22.07
23.37
23.58
22.15
20.95
23.33
23.75
26.53
27.82
25.47
9.15
25.47
23.48
21
29.96
Payout ratio%
28.28
31.04
29.85
28.12
30.50
32.50
32.36
29.91
28.00
25.08
3.94
29.91
29.88
44
2.564
Shares (diluted)M
4.027
3.767
3.573
4.062
4.427
4.869
5.083
5.387
5.218
5.136
2.453
3.01%
2.60%
6
13.61
Buyback yield%
15.78
14.55
11.75
13.08
12.83
12.43
13.55
12.33
13.17
15.09
26.95
13.17
13.12
46
0.545
D/E ratiox
0.570
0.666
0.694
0.706
0.730
0.747
0.779
0.810
0.899
1.035
0.364
0.810
0.738
70
0.321
Enterprise value¥B
1.226
1.338
1.307
1.278
1.348
1.439
1.570
1.770
1.704
1.766
0.503
5.55%
5.03%
86
518.1
LT debt¥M
587.7
589.4
587.1
588.6
582.0
632.8
557.1
527.2
582.2
617.3
73.42
1.19%
(0.17%)
43
Revenue
¥853.3M
5.13%
1.00×
Cost of revenue
¥427.1M
4.97%
0.99×
Operating expenses
¥180.2M
5.66%
1.05×
Cash and investments
15.99%