406.6
Revenue¥M
352.8
373.0
397.8
419.8
445.4
466.5
497.9
537.8
570.8
448.0
502.9
6.34%
6.16%
45
29.29
Revenue growth%
15.59
16.13
14.62
14.89
12.03
10.01
11.37
13.78
14.53
17.43
27.15
12.03
14.57
23
24.33
Gross margin%
27.53
24.55
25.20
24.09
25.84
23.29
22.85
22.92
20.70
22.05
12.53
22.92
24.32
14
29.17
Operating margin%
32.71
33.59
31.83
30.70
28.31
30.87
29.54
29.47
29.84
12.03
5.12
29.54
30.78
89
22.99
Net margin%
7.39
9.77
9.71
12.57
11.47
9.49
10.31
9.94
9.04
18.03
12.87
9.94
9.74
46
11.27
P/E ratio (avg)x
13.38
14.56
16.44
18.20
19.03
21.72
22.25
24.19
23.07
16.87
11.41
22.25
18.61
8
19.10
EV/EBITx
20.46
23.28
25.19
25.10
27.42
30.54
33.26
35.65
37.61
6.529
22.20
33.26
26.31
8
13.17
FCF yield (avg)%
29.39
32.37
29.72
29.60
30.49
29.80
30.68
28.70
28.12
11.77
2.22
29.80
29.66
26
14.16
FCF margin%
21.87
18.88
19.42
19.05
21.11
20.82
20.99
22.35
20.14
23.92
28.37
20.99
20.56
91
1.134
FCF / Net incomex
1.877
1.875
2.046
2.294
2.253
2.343
2.300
2.578
2.940
1.571
0.491
2.343
2.273
75
4.43
ROIC%
16.80
18.48
17.51
19.92
18.27
19.48
19.49
20.80
19.49
28.34
13.13
19.49
18.98
56
18.31
Return on equity%
22.24
23.18
25.47
24.29
24.80
25.82
27.73
29.14
27.62
7.53
25.44
27.62
25.14
30
8.53
Return on assets%
17.42
16.18
18.55
19.00
16.50
15.58
16.73
14.04
12.75
5.51
22.69
15.58
16.62
27
82.89
EPS¥
426.70
415.41
416.16
429.99
448.04
462.72
482.35
557.62
631.73
85.93
94.27
8.00%
5.25%
—
29.74
EPS growth%
19.57
22.52
24.35
23.59
21.71
23.98
26.65
28.89
29.03
24.06
19.62
26.65
23.79
16
123.16
Bookvalue per sh¥
421.92
409.31
438.56
417.03
423.09
427.31
442.67
432.70
446.52
109.57
218.68
1.38%
2.28%
—
130.54
FCF per share¥
481.79
455.70
439.02
418.58
486.42
483.69
478.99
532.10
603.18
89.79
59.43
7.58%
3.89%
—
310.64
Dividend per sh¥
197.56
182.36
182.57
172.47
187.63
183.77
199.25
213.55
211.03
242.35
223.04
4.12%
0.69%
—
13.44
Div yield (avg)%
24.15
22.54
23.66
25.63
23.16
20.69
19.38
18.00
16.29
20.28
8.58
19.38
22.85
89
7.82
Payout ratio%
23.49
22.85
20.94
20.85
18.45
16.16
16.58
14.82
13.55
26.35
5.84
16.16
19.65
44
1.623
Shares (diluted)M
1.283
1.194
1.219
1.077
1.195
1.227
1.357
1.469
1.362
1.639
1.641
4.80%
(1.32%)
69
18.83
Buyback yield%
17.03
16.62
14.92
14.38
11.79
9.29
10.46
12.52
10.74
20.10
6.11
10.74
13.45
62
1.163
D/E ratiox
0.828
0.947
1.026
1.090
1.105
1.317
1.489
1.537
1.738
0.227
0.726
1.489
1.098
68
0.570
Enterprise value¥B
0.959
1.031
1.097
1.099
1.111
1.117
1.183
1.211
1.243
0.362
0.302
2.50%
4.68%
38
459.9
LT debt¥M
381.0
391.8
370.3
373.5
386.6
371.5
353.4
358.0
345.6
592.8
616.6
(1.54%)
0.89%
17
Revenue
¥570.8M
6.16%
1.00×
Cost of revenue
¥308.3M
6.35%
1.02×
Operating expenses
¥103.9M
5.85%
0.97×
Goodwill & intangibles
17.00%