270.0
Revenue¥M
401.2
436.2
484.5
533.6
573.2
624.1
691.8
762.9
833.1
907.5
300.1
9.63%
9.22%
26
6.06
Revenue growth%
13.30
12.48
15.14
13.76
12.91
10.36
12.22
13.89
14.96
12.84
23.35
12.84
13.11
84
18.08
Gross margin%
27.20
28.51
25.77
28.59
28.99
29.23
31.27
28.83
29.21
31.83
21.14
29.23
28.91
10
22.47
Operating margin%
9.11
8.94
10.68
11.10
11.99
10.41
10.28
7.96
10.06
10.96
25.96
10.28
10.35
54
17.17
Net margin%
10.39
12.41
10.86
11.56
9.30
11.28
10.05
10.44
10.44
12.80
15.80
10.44
10.65
8
32.47
P/E ratio (avg)x
7.546
8.391
9.508
8.747
8.066
8.868
9.800
9.853
10.29
9.855
16.69
9.853
9.188
68
29.87
EV/EBITx
31.30
32.23
33.42
35.49
36.15
42.73
51.89
54.80
65.71
67.60
37.51
54.80
39.44
86
10.49
FCF yield (avg)%
17.87
20.27
18.02
19.94
22.01
20.85
20.51
23.05
23.63
20.67
4.57
20.85
20.59
77
23.97
FCF margin%
21.92
19.82
20.11
17.55
18.34
20.88
19.63
17.25
17.50
15.31
17.67
17.50
18.98
54
0.760
FCF / Net incomex
0.968
0.885
0.878
0.956
1.010
1.085
0.950
0.900
0.871
0.958
0.643
0.950
0.953
34
18.90
ROIC%
32.24
32.12
32.85
31.24
29.88
32.44
32.36
33.06
34.37
34.18
9.36
33.06
32.40
87
27.08
Return on equity%
25.83
26.88
26.05
24.63
27.31
27.74
25.43
23.67
23.91
24.01
17.17
24.01
25.63
86
14.29
Return on assets%
2.21
2.31
4.03
3.53
1.45
4.23
5.03
5.89
8.40
11.03
10.19
5.89
4.13
10
41.28
EPS¥
66.39
68.96
70.33
79.14
86.13
96.88
113.03
129.44
135.40
155.04
43.09
12.48%
9.02%
—
4.03
EPS growth%
16.80
18.35
16.46
18.69
20.26
22.86
21.87
22.29
21.46
20.89
8.24
21.87
20.58
87
100.48
Bookvalue per sh¥
62.91
62.80
60.87
66.95
75.13
76.17
85.61
95.66
96.73
109.01
110.43
7.73%
6.37%
—
78.19
FCF per share¥
103.16
99.09
94.35
106.72
125.04
137.97
148.34
163.62
165.91
186.53
109.82
8.33%
6.43%
—
60.51
Dividend per sh¥
177.66
185.35
225.13
231.44
230.39
238.70
251.93
248.65
265.71
284.62
124.98
4.32%
5.78%
—
14.45
Div yield (avg)%
13.32
14.83
13.60
13.20
14.94
14.77
16.91
15.44
17.92
19.30
29.31
16.91
14.88
77
5.96
Payout ratio%
19.35
18.64
17.56
20.49
22.38
24.64
25.19
27.41
25.97
24.17
3.90
25.19
23.28
53
2.299
Shares (diluted)M
1.579
1.710
1.687
1.466
1.394
1.335
1.395
1.432
1.240
1.169
2.256
(3.45%)
(3.59%)
7
20.75
Buyback yield%
4.98
7.81
8.00
5.34
8.23
6.10
8.63
10.98
12.09
11.46
24.10
10.98
8.12
87
1.087
D/E ratiox
2.346
2.423
2.637
2.892
2.860
2.933
3.140
3.257
3.518
3.462
1.721
3.257
2.913
86
260.1
Enterprise value¥M
132.0
131.4
121.8
104.9
94.74
84.31
75.72
71.75
70.53
67.20
693.5
(6.64%)
(6.59%)
94
363.2
LT debt¥M
443.6
495.4
540.6
589.9
568.5
567.8
565.0
560.9
671.1
724.1
124.0
4.96%
6.54%
20
Revenue
¥907.5M
9.22%
1.00×
Cost of revenue
¥497.0M
9.31%
1.01×
Operating expenses
¥181.9M
9.03%
0.98×