709.4
Revenue¥M
270.8
296.3
324.0
351.0
388.1
417.2
459.4
489.6
522.8
576.4
782.5
8.23%
8.69%
14
11.87
Revenue growth%
18.37
17.99
16.09
18.43
19.86
22.07
24.70
22.28
20.75
18.61
5.28
22.07
19.23
14
7.27
Gross margin%
23.98
24.40
23.51
22.68
23.21
23.52
23.92
23.14
23.28
24.65
14.50
23.52
23.52
33
9.54
Operating margin%
23.25
25.59
24.29
24.82
24.01
23.02
21.42
24.09
23.04
24.22
4.60
23.04
24.05
80
25.65
Net margin%
30.48
30.01
28.02
25.55
23.34
23.40
25.71
25.25
27.74
29.23
10.18
25.71
26.72
31
33.51
P/E ratio (avg)x
20.34
18.76
18.02
20.67
22.53
25.19
26.04
27.91
29.88
32.21
9.846
27.91
23.86
94
16.01
EV/EBITx
6.963
7.165
7.152
6.624
6.557
6.487
5.606
6.047
5.644
4.790
12.98
5.644
6.522
75
18.82
FCF yield (avg)%
19.79
20.24
22.22
19.43
18.13
15.51
17.13
18.90
18.29
15.56
19.30
17.13
18.60
60
7.86
FCF margin%
24.29
24.39
23.96
21.78
22.14
19.98
17.65
16.31
13.66
10.91
20.98
16.31
20.88
66
0.568
FCF / Net incomex
1.608
1.858
1.839
1.942
1.943
2.004
2.056
2.256
2.206
2.214
1.107
2.206
1.973
28
18.31
ROIC%
17.56
17.62
15.35
17.84
20.54
19.01
16.14
17.75
20.31
19.08
13.97
19.01
17.80
38
16.36
Return on equity%
9.03
6.76
6.16
6.16
7.64
5.43
6.89
7.88
8.90
9.47
18.03
7.88
7.27
33
14.80
Return on assets%
23.29
22.54
20.09
21.13
19.72
19.65
21.22
22.03
21.19
23.64
9.16
21.22
21.20
77
29.10
EPS¥
52.42
60.82
68.33
77.58
77.52
77.76
73.49
76.29
81.87
92.13
32.18
3.51%
7.54%
—
7.90
EPS growth%
13.58
14.18
13.05
14.92
13.03
11.59
10.18
11.15
8.77
7.36
4.40
10.18
12.31
19
33.30
Bookvalue per sh¥
43.88
42.16
50.24
53.66
60.80
63.49
64.92
64.15
70.41
69.72
14.30
2.78%
5.26%
—
8.72
FCF per share¥
38.79
38.54
39.92
41.26
40.50
40.18
43.16
47.09
46.85
52.71
33.47
5.41%
3.57%
—
35.98
Dividend per sh¥
10.59
11.21
12.07
13.34
12.35
12.44
12.49
12.88
13.24
14.40
37.42
3.12%
2.67%
—
21.85
Div yield (avg)%
31.86
29.06
31.28
32.03
30.23
32.51
31.42
31.54
31.22
34.20
11.33
31.54
31.48
52
14.31
Payout ratio%
6.56
6.77
6.62
8.54
11.32
13.96
14.87
14.75
15.38
18.14
29.10
14.87
12.64
65
4.784
Shares (diluted)M
7.153
7.149
8.140
8.344
8.892
8.685
10.50
10.75
11.60
13.21
4.765
8.24%
7.28%
5
7.58
Buyback yield%
23.55
25.40
28.13
30.27
32.55
32.90
33.91
32.04
32.31
29.62
28.71
32.31
31.16
78
1.074
D/E ratiox
0.940
0.917
1.020
1.149
1.088
0.995
1.038
1.056
1.068
1.008
1.699
1.038
1.029
42
0.669
Enterprise value¥B
1.013
1.153
1.177
1.376
1.533
1.549
1.591
1.840
2.040
2.052
0.340
6.01%
7.54%
68
667.6
LT debt¥M
226.4
202.5
190.1
206.6
185.2
176.5
177.7
160.7
144.7
154.8
310.7
(3.52%)
(4.79%)
87
Revenue
¥576.4M
8.69%
1.00×
Cost of revenue
¥290.0M
8.62%
0.99×
Operating expenses
¥93.63M
8.88%
1.02×
Cash and investments
15.45%