309.5
Revenue¥M
343.9
369.3
390.5
427.6
464.6
510.9
557.4
587.1
642.1
690.0
316.4
8.23%
8.09%
69
11.11
Revenue growth%
17.24
16.93
15.40
16.44
16.31
16.94
18.39
21.35
19.85
17.62
7.36
18.39
17.09
90
2.86
Gross margin%
12.00
11.20
9.15
7.06
4.20
3.26
3.89
3.64
2.48
2.45
13.12
3.26
4.04
26
23.14
Operating margin%
18.57
17.55
16.23
18.40
18.20
16.22
18.02
20.71
22.87
21.71
24.53
20.71
18.30
86
8.59
Net margin%
9.10
7.71
6.91
5.69
4.48
4.80
2.83
5.49
5.55
5.91
19.15
5.49
5.62
90
17.13
P/E ratio (avg)x
17.72
20.44
19.57
21.88
20.50
19.38
20.70
23.49
26.50
29.08
30.39
23.49
20.60
32
10.15
EV/EBITx
20.45
18.33
17.10
16.04
13.83
12.86
12.67
11.15
9.861
10.20
13.58
11.15
13.34
40
13.28
FCF yield (avg)%
14.80
11.84
13.74
11.63
11.79
8.87
6.06
5.00
4.28
4.27
14.81
5.00
10.25
93
21.57
FCF margin%
14.89
13.37
15.42
15.87
17.17
17.31
16.04
15.02
16.41
16.91
11.71
16.41
15.96
82
1.682
FCF / Net incomex
1.208
1.286
1.203
1.141
1.165
1.138
1.114
1.132
1.066
1.118
1.335
1.118
1.140
58
27.89
ROIC%
22.07
23.27
23.02
24.04
26.58
26.41
26.62
28.96
29.80
30.56
12.71
28.96
26.49
58
18.40
Return on equity%
24.73
25.42
27.66
30.42
29.54
29.71
31.42
29.49
27.59
26.23
22.42
29.49
28.57
32
8.51
Return on assets%
9.31
9.24
12.13
9.69
10.51
8.72
9.29
8.50
7.24
6.32
27.60
8.50
9.26
72
38.64
EPS¥
18.18
19.11
17.96
15.96
15.87
14.56
14.73
14.74
15.66
14.95
42.66
(1.18%)
(2.72%)
—
15.03
EPS growth%
25.99
26.79
26.79
24.66
22.96
23.64
20.65
19.83
21.18
20.48
3.07
20.65
23.30
71
34.67
Bookvalue per sh¥
33.21
32.11
33.69
29.68
26.58
27.57
29.04
30.01
26.18
23.51
47.98
(2.43%)
(4.27%)
—
42.48
FCF per share¥
32.73
34.93
34.26
33.95
31.49
34.39
35.77
31.42
30.33
29.48
16.57
(1.31%)
(1.20%)
—
9.97
Dividend per sh¥
68.82
81.79
79.77
94.52
105.89
108.05
108.22
106.92
120.98
143.39
22.50
6.25%
8.92%
—
25.45
Div yield (avg)%
18.81
17.10
17.88
20.79
23.25
21.34
20.76
22.09
24.68
25.50
19.02
22.09
21.06
48
6.70
Payout ratio%
32.59
31.45
30.79
27.80
28.47
27.97
28.76
25.80
28.65
26.50
11.49
27.97
28.56
72
8.620
Shares (diluted)M
17.12
20.02
23.62
26.13
28.44
33.63
34.59
38.69
38.87
44.43
8.789
9.33%
11.65%
75
12.22
Buyback yield%
28.41
29.44
28.33
26.87
25.79
24.59
26.12
23.29
25.20
25.70
6.42
25.20
25.96
40
0.898
D/E ratiox
0.551
0.620
0.651
0.764
0.819
0.916
0.951
0.996
1.026
1.065
0.204
0.996
0.868
52
579.7
Enterprise value¥M
633.4
610.2
593.2
587.8
534.3
589.7
618.6
577.1
559.6
522.5
510.1
(0.44%)
(2.81%)
7
520.3
LT debt¥M
566.6
636.6
589.5
554.8
562.6
552.9
603.4
645.3
654.9
627.2
324.6
2.20%
1.96%
46
Revenue
¥690.0M
8.09%
1.00×
Cost of revenue
¥336.4M
8.63%
1.05×
Operating expenses
¥136.0M
7.67%
0.96×
Cash and investments
13.04%