600.1
Revenue¥M
680.6
707.2
738.3
756.1
774.0
812.9
846.9
895.4
907.1
920.1
646.4
3.52%
3.28%
16
16.75
Revenue growth%
31.94
34.23
32.52
30.95
32.96
33.92
34.18
34.21
36.25
35.61
21.65
34.21
34.05
64
13.99
Gross margin%
11.65
9.32
7.53
9.93
8.04
8.25
5.27
3.95
1.03
0.40
24.87
3.95
7.79
86
4.84
Operating margin%
21.49
23.12
24.34
23.33
23.56
22.75
23.16
20.44
18.94
17.02
28.05
20.44
22.94
61
24.67
Net margin%
10.26
7.85
9.76
10.78
8.31
6.82
5.55
5.20
8.01
6.23
24.71
6.23
7.93
58
34.44
P/E ratio (avg)x
29.73
30.26
33.24
34.05
37.83
41.11
38.33
40.80
39.65
42.17
15.55
40.80
38.08
5
35.57
EV/EBITx
17.53
16.61
15.99
16.87
16.28
16.07
14.73
13.54
14.68
16.16
14.06
14.73
16.12
24
17.88
FCF yield (avg)%
27.91
29.02
28.43
30.81
30.20
31.77
30.67
32.07
33.34
32.20
4.09
32.07
30.74
40
27.67
FCF margin%
4.61
2.05
2.67
0.40
2.73
2.61
3.85
5.53
3.40
4.18
6.42
3.85
3.06
77
1.194
FCF / Net incomex
0.751
0.738
0.703
0.693
0.652
0.755
0.870
0.908
1.066
1.250
1.323
0.908
0.753
50
6.22
ROIC%
22.04
20.48
23.47
20.97
19.06
19.44
17.25
16.67
15.63
17.93
20.08
17.25
19.25
77
20.81
Return on equity%
18.25
18.49
20.90
20.48
19.95
21.14
18.60
16.94
16.42
14.39
7.88
16.94
18.55
9
17.19
Return on assets%
12.23
13.58
13.00
12.91
12.43
9.61
6.74
7.14
5.47
3.53
27.34
6.74
10.92
46
36.60
EPS¥
179.83
190.44
228.73
233.26
266.74
273.51
295.55
297.35
346.92
385.12
38.95
7.62%
9.81%
—
14.86
EPS growth%
11.98
12.03
9.50
9.62
8.48
8.18
10.71
11.10
11.01
12.71
19.37
11.01
10.86
13
132.91
Bookvalue per sh¥
116.51
126.26
132.95
141.15
158.74
144.53
152.63
169.15
164.36
174.24
98.71
1.88%
4.58%
—
33.21
FCF per share¥
31.31
32.40
33.56
30.97
30.71
35.47
33.71
32.07
37.00
39.02
98.11
4.91%
2.56%
—
102.76
Dividend per sh¥
40.43
43.78
42.31
43.79
41.99
44.97
41.86
37.11
32.04
30.20
72.56
(6.38%)
(2.36%)
—
23.66
Div yield (avg)%
5.58
6.44
7.11
8.69
11.33
13.93
16.22
16.54
13.76
14.35
17.40
14.35
12.55
7
3.77
Payout ratio%
15.77
17.13
14.41
11.87
13.88
12.16
14.46
14.45
16.28
16.65
17.31
14.46
14.46
6
2.348
Shares (diluted)M
2.413
2.536
2.512
2.379
2.410
2.392
2.368
2.525
2.758
2.897
2.367
3.75%
2.11%
88
20.56
Buyback yield%
23.49
20.86
21.90
23.13
23.13
24.98
25.80
26.27
29.15
32.15
21.81
26.27
24.24
65
0.864
D/E ratiox
1.501
1.468
1.524
1.499
1.787
2.019
2.193
2.327
2.288
2.614
0.266
2.288
1.903
38
0.061
Enterprise value¥B
0.855
0.974
1.062
1.264
1.377
1.566
1.848
2.220
2.227
2.403
0.098
11.78%
11.65%
73
633.5
LT debt¥M
403.0
397.1
373.0
387.2
428.7
449.8
425.4
403.5
395.3
425.6
164.6
(0.14%)
(0.13%)
17
Revenue
¥920.1M
3.28%
1.00×
Cost of revenue
¥644.1M
3.28%
1.00×
Operating expenses
¥164.8M
2.96%
0.97×
Cash and investments
19.54%