771.2
Revenue¥M
573.4
618.0
642.2
695.4
722.0
775.7
838.5
889.1
925.5
970.8
843.3
6.10%
5.95%
95
23.09
Revenue growth%
21.27
23.40
25.21
23.08
20.24
21.49
22.32
22.26
22.81
20.52
5.87
22.26
22.29
81
19.14
Gross margin%
24.36
23.78
25.71
26.85
28.33
26.85
27.71
27.52
25.07
24.80
16.68
26.85
26.28
90
18.60
Operating margin%
20.75
18.31
20.66
19.26
16.71
13.86
12.69
10.18
10.08
7.17
16.33
10.18
15.29
68
29.41
Net margin%
23.22
20.65
17.71
20.68
19.03
18.48
21.40
23.21
23.49
25.43
16.33
23.21
21.04
42
24.12
P/E ratio (avg)x
14.94
16.27
16.14
13.96
13.50
14.69
15.16
13.51
14.57
13.48
32.37
14.57
14.63
40
8.115
EV/EBITx
16.40
17.02
16.38
18.12
15.93
16.88
17.24
16.38
17.16
18.91
21.73
17.16
16.95
52
24.95
FCF yield (avg)%
9.23
6.70
3.92
2.79
0.40
0.40
2.09
0.61
0.40
1.02
12.08
0.61
1.55
12
14.88
FCF margin%
16.83
15.65
16.94
14.42
16.29
14.57
14.98
13.95
15.24
17.63
2.19
14.98
15.45
28
0.429
FCF / Net incomex
0.879
0.777
0.834
0.805
0.764
0.696
0.754
0.810
0.851
0.783
0.449
0.783
0.794
50
3.23
ROIC%
10.85
9.71
12.50
14.45
14.24
16.40
18.77
19.16
17.84
20.68
20.91
18.77
15.42
8
18.86
Return on equity%
14.45
15.24
17.68
17.93
20.21
18.17
19.70
21.68
24.68
24.82
7.29
21.68
18.93
88
22.61
Return on assets%
25.65
27.71
30.56
30.10
31.39
34.15
33.08
30.32
29.74
28.57
6.57
30.32
30.21
73
49.80
EPS¥
57.14
52.09
57.04
60.94
63.24
66.71
65.10
71.79
77.49
82.21
54.21
5.39%
4.83%
—
8.60
EPS growth%
12.78
9.88
12.42
10.89
8.59
6.89
6.79
4.54
4.43
6.53
8.28
6.53
7.74
40
22.15
Bookvalue per sh¥
131.76
131.31
152.35
157.71
176.59
185.07
188.71
182.31
186.44
185.69
86.92
1.01%
5.00%
—
108.24
FCF per share¥
226.99
239.20
241.90
281.74
301.97
352.45
394.62
421.84
475.13
541.35
82.07
12.38%
10.59%
—
126.93
Dividend per sh¥
88.23
82.49
88.18
82.97
84.78
81.72
86.31
91.53
101.95
110.06
89.49
5.36%
2.04%
—
27.43
Div yield (avg)%
11.88
12.89
13.20
12.20
13.96
12.69
14.83
12.05
14.08
13.11
20.57
13.11
13.00
8
8.13
Payout ratio%
13.15
12.54
13.09
14.11
16.87
17.74
20.04
17.94
17.57
17.98
8.94
17.94
17.22
39
4.011
Shares (diluted)M
3.256
3.068
2.906
2.472
2.169
2.207
2.263
2.095
1.799
1.674
4.082
(5.05%)
(6.27%)
21
29.11
Buyback yield%
19.36
18.62
19.47
18.45
21.22
23.02
20.76
19.43
21.30
21.09
7.94
21.09
20.11
16
0.235
D/E ratiox
1.298
1.363
1.627
1.818
1.889
2.058
2.404
2.604
2.605
2.579
0.646
2.579
1.973
69
0.939
Enterprise value¥B
0.810
0.958
0.931
0.947
1.121
1.288
1.272
1.330
1.369
1.524
0.768
6.33%
6.39%
61
0.153
LT debt¥B
1.304
1.357
1.442
1.637
1.697
1.741
1.696
1.855
1.896
1.967
0.541
2.99%
5.70%
44
Revenue
¥970.8M
5.95%
1.00×
Cost of revenue
¥445.7M
5.71%
0.98×
Operating expenses
¥199.7M
6.11%
1.01×
Goodwill & intangibles
18.72%
Cash and investments
16.65%