306.9
Revenue¥M
521.7
550.4
571.0
604.7
629.5
678.0
728.5
784.0
834.1
870.9
326.1
6.71%
5.98%
9
21.68
Revenue growth%
7.96
9.19
9.34
11.09
11.41
9.44
9.66
6.86
5.51
6.00
9.29
6.86
9.26
92
7.95
Gross margin%
29.90
28.62
29.73
29.12
27.09
28.46
30.21
30.22
29.61
30.97
13.07
30.21
29.67
23
21.19
Operating margin%
15.25
14.32
14.52
12.85
14.09
13.43
12.47
15.28
17.33
14.61
27.93
14.61
14.42
31
19.89
Net margin%
21.48
21.92
23.39
20.48
20.29
21.16
18.78
16.80
15.02
15.05
17.91
16.80
20.38
95
22.20
P/E ratio (avg)x
36.43
32.24
35.32
39.48
44.28
47.94
45.10
40.46
41.22
39.22
6.736
41.22
39.97
57
20.69
EV/EBITx
36.57
36.69
33.11
29.60
32.12
32.22
31.97
31.09
31.23
31.35
17.34
31.35
32.04
28
9.93
FCF yield (avg)%
2.96
0.72
3.36
1.69
3.17
1.63
1.13
2.93
0.86
1.91
4.08
1.63
1.80
76
26.08
FCF margin%
18.00
15.28
17.52
20.25
22.75
19.83
22.79
21.30
18.55
18.12
11.17
19.83
19.19
39
1.164
FCF / Net incomex
1.185
1.241
1.340
1.327
1.530
1.492
1.693
1.965
1.957
1.983
1.034
1.957
1.511
49
10.77
ROIC%
8.69
8.83
8.36
6.16
4.37
7.21
6.21
6.32
3.95
4.85
7.43
6.21
6.26
36
6.96
Return on equity%
17.14
18.92
16.70
14.51
14.93
15.40
18.25
20.50
17.83
16.96
4.82
17.83
17.05
23
4.92
Return on assets%
18.25
17.26
18.54
20.63
17.68
17.59
16.71
14.26
15.86
14.12
7.17
15.86
17.43
49
33.09
EPS¥
150.34
151.03
159.63
175.58
211.42
223.36
257.72
273.66
288.47
326.32
34.82
9.07%
7.92%
—
14.38
EPS growth%
21.81
23.63
26.39
25.67
25.09
23.00
21.41
20.12
21.34
23.29
16.47
21.41
23.15
62
201.90
Bookvalue per sh¥
59.46
66.19
64.99
64.12
57.26
57.96
60.87
54.38
59.61
56.56
104.92
(0.25%)
0.67%
—
180.30
FCF per share¥
42.26
38.26
36.54
40.85
39.82
37.02
39.66
40.07
40.31
36.80
42.15
(1.56%)
(0.26%)
—
33.02
Dividend per sh¥
46.20
53.43
56.24
65.83
73.55
70.43
68.34
70.83
71.98
81.56
150.89
2.09%
7.27%
—
15.21
Div yield (avg)%
22.48
22.84
22.24
22.53
22.38
20.76
20.54
18.87
18.12
19.34
25.32
19.34
21.50
70
8.30
Payout ratio%
1.13
0.40
0.40
3.13
1.15
1.71
4.52
5.22
7.35
8.59
26.16
5.22
2.42
89
4.328
Shares (diluted)M
4.795
5.222
5.764
6.180
6.851
7.554
7.065
6.733
6.814
6.767
4.222
(0.25%)
2.78%
46
21.94
Buyback yield%
13.44
12.05
10.91
13.63
11.76
12.97
10.91
9.04
10.71
10.94
8.42
10.91
11.35
49
1.782
D/E ratiox
0.911
0.868
0.870
0.909
0.825
0.838
0.863
0.832
0.856
0.804
1.543
0.838
0.859
25
859.3
Enterprise value¥M
451.0
448.5
414.8
460.7
464.3
493.9
522.8
492.3
509.1
486.2
104.0
0.93%
1.51%
55
0.481
LT debt¥B
0.854
0.883
0.922
0.882
0.993
1.074
1.108
1.163
1.192
1.182
0.048
3.54%
3.96%
90
Revenue
¥870.9M
5.98%
1.00×
Cost of revenue
¥382.9M
6.30%
1.03×
Operating expenses
¥195.0M
5.58%
0.96×
Goodwill & intangibles
18.69%
Cash and investments
16.52%