748.9
Revenue¥M
562.7
571.8
602.5
626.0
649.7
666.8
698.2
728.7
773.9
794.1
792.9
4.10%
3.80%
81
22.59
Revenue growth%
5.35
3.20
4.13
5.00
7.49
5.79
8.26
5.86
8.57
7.59
9.32
7.59
5.82
29
3.21
Gross margin%
15.10
14.21
11.38
8.69
10.11
7.66
9.49
6.61
7.88
5.51
25.58
7.66
9.09
6
22.95
Operating margin%
17.91
18.57
18.60
19.95
20.79
20.61
19.57
22.57
24.93
22.48
22.71
22.48
20.28
9
28.93
Net margin%
27.30
27.10
26.41
28.62
27.80
30.10
27.61
29.19
30.99
30.82
28.01
30.10
28.21
82
10.92
P/E ratio (avg)x
9.366
8.909
8.149
8.007
7.546
6.817
6.691
6.260
5.735
5.107
20.29
6.260
7.182
72
11.54
EV/EBITx
35.85
35.86
36.73
34.42
34.95
32.70
31.38
33.38
34.08
34.62
12.14
33.38
34.52
54
9.28
FCF yield (avg)%
32.00
31.75
29.91
29.28
28.64
31.01
28.26
31.21
28.82
30.05
3.45
30.05
29.98
53
12.25
FCF margin%
31.30
31.16
33.66
30.78
28.12
27.88
24.96
27.40
29.93
29.28
22.36
27.88
29.60
29
0.570
FCF / Net incomex
0.195
0.194
0.201
0.179
0.189
0.202
0.177
0.149
0.153
0.148
0.834
0.153
0.184
72
19.27
ROIC%
6.89
7.42
10.36
12.11
9.47
10.41
11.41
10.62
7.81
10.78
27.05
10.62
10.38
94
4.93
Return on equity%
24.21
23.28
26.06
27.87
28.05
29.26
30.30
29.05
28.44
30.11
3.84
29.26
28.25
30
24.44
Return on assets%
18.97
21.35
19.33
18.12
20.09
18.38
20.40
17.85
17.37
16.59
11.25
17.85
18.67
54
40.85
EPS¥
72.08
81.29
79.22
88.06
99.17
114.91
128.69
121.71
122.69
125.38
43.87
4.80%
5.42%
—
18.52
EPS growth%
30.52
28.06
30.51
28.34
27.46
28.71
26.09
28.63
31.36
32.42
11.15
28.71
28.67
50
94.27
Bookvalue per sh¥
188.72
216.29
242.09
234.27
230.23
218.90
213.20
245.56
262.97
259.84
151.00
2.45%
3.10%
—
117.37
FCF per share¥
131.56
141.21
151.79
153.92
152.28
154.89
133.47
120.43
105.42
90.65
127.91
(9.85%)
(3.26%)
—
68.59
Dividend per sh¥
46.22
49.80
54.27
48.11
48.08
48.14
50.35
43.66
45.68
48.79
40.16
0.29%
0.26%
—
20.10
Div yield (avg)%
7.28
6.91
4.98
5.51
7.24
8.66
10.16
7.60
9.43
10.49
21.68
9.43
7.44
21
3.54
Payout ratio%
13.44
12.67
10.70
11.90
10.21
12.08
11.04
10.70
11.69
13.05
6.43
11.69
11.79
6
3.486
Shares (diluted)M
4.695
4.732
5.148
5.683
5.361
5.600
6.351
7.114
7.605
8.217
3.635
8.92%
7.23%
85
15.71
Buyback yield%
20.33
18.07
19.55
21.75
24.56
27.05
29.80
29.52
29.47
30.96
8.85
29.52
25.80
34
0.556
D/E ratiox
1.316
1.320
1.190
1.107
1.204
1.208
1.316
1.301
1.311
1.183
1.719
1.301
1.255
53
0.665
Enterprise value¥B
1.337
1.471
1.427
1.483
1.747
1.733
1.948
1.934
2.178
2.127
0.625
4.02%
5.31%
17
0.220
LT debt¥B
1.023
1.094
1.203
1.182
1.264
1.177
1.269
1.390
1.565
1.571
0.167
4.44%
3.82%
40
Revenue
¥794.1M
3.80%
1.00×
Cost of revenue
¥532.3M
3.77%
1.00×
Operating expenses
¥106.8M
4.00%
1.02×
Goodwill & intangibles
15.46%
Spread over hurdle
70.76%