666.5
Revenue¥M
570.1
612.3
639.1
660.0
704.2
730.5
785.0
821.1
870.4
941.1
702.0
5.97%
5.80%
60
12.81
Revenue growth%
15.46
17.19
16.85
18.94
16.67
17.19
18.33
17.76
14.78
11.92
13.23
17.19
17.02
89
18.05
Gross margin%
26.38
24.29
22.93
23.79
25.02
22.05
20.66
20.69
19.34
19.07
14.37
20.66
22.49
94
16.48
Operating margin%
8.26
9.48
6.54
4.01
3.66
6.20
7.41
4.44
2.47
1.54
16.18
4.44
5.32
85
22.64
Net margin%
23.92
24.61
22.80
19.93
21.51
23.65
26.61
26.89
25.56
22.59
29.34
25.56
23.79
45
12.01
P/E ratio (avg)x
38.72
44.38
46.31
49.95
50.81
51.89
60.06
65.46
66.45
74.52
36.41
65.46
51.35
78
28.89
EV/EBITx
6.342
5.993
5.456
5.250
4.903
5.408
5.276
4.932
5.293
4.792
23.48
5.276
5.285
31
24.42
FCF yield (avg)%
5.13
2.96
4.63
4.55
7.22
5.03
7.96
5.45
4.75
3.77
13.04
5.03
4.89
64
3.46
FCF margin%
2.98
3.01
5.83
7.58
7.37
9.33
6.63
8.14
5.43
4.94
25.79
6.63
6.23
71
1.744
FCF / Net incomex
0.653
0.694
0.770
0.780
0.776
0.777
0.806
0.847
0.832
0.765
0.602
0.806
0.777
74
10.67
ROIC%
23.97
21.23
20.14
19.14
21.32
19.85
21.10
23.87
23.93
26.45
27.71
23.87
21.28
27
11.20
Return on equity%
1.23
1.53
0.40
0.40
1.92
3.83
3.16
2.24
3.17
3.06
24.53
3.16
2.08
60
25.44
Return on assets%
26.82
24.59
25.87
26.62
27.29
25.54
26.96
28.51
25.54
26.17
8.50
26.17
26.39
20
169.74
EPS¥
187.34
213.81
208.58
239.47
237.50
272.46
308.17
339.41
336.48
349.06
187.38
8.01%
7.98%
—
13.92
EPS growth%
37.15
36.08
33.25
32.36
32.61
31.16
30.38
28.10
30.67
32.46
8.59
30.67
32.41
38
100.42
Bookvalue per sh¥
98.91
85.78
87.90
90.92
89.51
78.24
76.36
80.80
74.62
79.63
71.01
(2.31%)
(1.56%)
—
81.04
FCF per share¥
37.57
35.26
37.37
34.41
35.05
35.01
37.04
40.43
39.99
42.52
105.16
3.94%
1.45%
—
75.45
Dividend per sh¥
88.87
77.54
84.61
86.65
83.03
77.88
75.76
80.57
77.62
80.16
183.14
(0.70%)
(0.30%)
—
17.37
Div yield (avg)%
14.93
14.71
12.95
14.15
17.12
16.12
19.07
21.90
23.61
25.01
3.41
21.90
16.62
15
2.36
Payout ratio%
4.85
7.01
4.22
1.61
4.19
2.57
0.67
0.40
0.40
0.40
2.75
0.40
2.09
48
3.654
Shares (diluted)M
5.159
5.574
6.176
6.112
6.527
6.971
7.445
7.312
7.056
7.756
3.743
3.51%
4.13%
44
16.07
Buyback yield%
30.12
32.29
30.03
27.63
26.94
26.10
23.62
24.44
26.28
24.34
20.43
24.44
26.61
7
0.874
D/E ratiox
0.538
0.528
0.453
0.487
0.457
0.424
0.376
0.333
0.344
0.325
0.645
0.344
0.438
58
220.0
Enterprise value¥M
576.2
630.7
670.5
728.0
728.0
744.8
710.0
667.7
634.5
578.9
488.4
(4.48%)
1.16%
34
332.9
LT debt¥M
728.1
650.3
622.5
555.2
590.2
542.7
520.3
497.4
465.5
449.8
546.2
(5.29%)
(4.11%)
67
Revenue
¥941.1M
5.80%
1.00×
Cost of revenue
¥649.6M
5.88%
1.01×
Operating expenses
¥126.3M
5.61%
0.98×