0.513
Revenue¥B
0.547
0.601
0.654
0.700
0.759
0.820
0.885
0.981
1.048
1.117
0.571
8.03%
8.10%
64
25.01
Revenue growth%
29.60
30.92
33.62
34.87
37.43
35.58
36.58
36.84
39.77
38.94
19.52
36.84
36.08
82
5.07
Gross margin%
0.40
0.40
0.40
0.40
0.40
2.24
0.40
0.40
2.99
0.65
22.16
0.65
0.40
38
27.86
Operating margin%
15.25
13.20
14.16
16.80
16.76
19.20
19.76
21.90
19.08
18.83
15.55
19.20
17.82
45
15.26
Net margin%
16.04
13.64
13.26
14.89
12.22
14.46
14.66
17.45
16.41
13.49
13.58
14.66
14.56
74
19.70
P/E ratio (avg)x
40.31
37.92
36.50
42.12
42.31
46.89
49.11
49.22
48.84
47.39
23.55
48.84
44.60
71
22.60
EV/EBITx
28.82
28.14
27.48
25.46
26.36
26.38
29.09
27.56
28.98
32.94
18.61
28.98
27.85
69
5.54
FCF yield (avg)%
9.93
7.14
4.45
5.46
3.36
4.11
5.75
7.44
6.69
7.99
8.48
6.69
6.22
83
18.12
FCF margin%
10.56
12.67
14.14
13.02
11.46
13.23
14.77
16.62
16.22
16.93
4.48
16.22
13.68
47
0.884
FCF / Net incomex
1.376
1.402
1.317
1.311
1.394
1.500
1.425
1.588
1.733
1.899
1.007
1.588
1.413
21
24.19
ROIC%
16.21
13.59
12.68
11.69
12.06
11.35
12.19
9.97
7.28
4.63
19.46
9.97
11.88
39
20.27
Return on equity%
21.31
23.18
20.60
19.00
16.01
13.26
13.80
11.80
10.25
12.03
29.92
12.03
14.90
5
3.04
Return on assets%
22.13
24.30
24.91
25.93
24.05
26.25
25.22
25.08
26.11
25.86
4.75
25.86
25.15
92
31.88
EPS¥
54.29
57.73
60.45
59.00
61.08
58.26
66.14
67.06
61.15
63.45
34.90
0.77%
2.15%
—
8.48
EPS growth%
6.37
8.31
7.85
5.28
3.16
1.79
2.06
0.40
1.19
1.97
23.81
1.79
2.61
36
24.25
Bookvalue per sh¥
79.14
90.05
96.75
108.30
121.48
144.83
172.29
200.32
231.90
230.62
51.34
13.68%
11.90%
—
28.15
FCF per share¥
62.74
67.41
70.19
69.65
75.84
83.14
79.09
88.79
90.86
103.58
66.98
6.43%
6.11%
—
14.27
Dividend per sh¥
14.41
16.15
17.39
20.18
22.62
22.65
23.01
24.43
23.52
24.26
20.04
1.41%
6.11%
—
11.70
Div yield (avg)%
29.03
27.25
26.32
26.69
25.86
22.86
22.31
23.21
21.39
21.73
19.92
22.31
24.53
73
3.04
Payout ratio%
24.07
25.70
24.23
25.11
23.15
25.92
25.07
25.18
22.94
22.58
27.77
25.07
24.65
7
15.41
Shares (diluted)M
17.19
17.90
18.06
17.29
17.65
17.92
19.89
18.55
19.28
17.80
15.54
0.17%
0.69%
16
15.08
Buyback yield%
19.76
17.30
15.43
17.99
17.40
16.58
14.62
15.22
16.98
16.81
2.39
16.58
16.89
88
0.393
D/E ratiox
1.594
1.754
1.659
1.887
1.963
2.154
2.365
2.432
2.718
3.042
0.222
2.432
2.059
44
329.6
Enterprise value¥M
206.3
220.7
215.2
239.9
249.4
241.6
263.6
259.9
276.0
292.4
469.2
3.23%
2.90%
9
806.7
LT debt¥M
161.2
179.0
213.8
241.9
243.4
284.4
277.6
302.4
313.1
327.5
542.4
6.11%
7.44%
83
Revenue
¥1.117B
8.10%
1.00×
Cost of revenue
¥759.2M
8.32%
1.02×
Operating expenses
¥136.6M
7.28%
0.93×
Cash and investments
17.66%