171.9
Revenue¥M
253.2
270.8
279.7
295.5
303.8
320.1
329.8
338.9
355.5
380.5
189.9
4.60%
4.59%
64
25.32
Revenue growth%
23.78
21.77
22.55
22.42
21.54
19.75
22.24
20.10
18.26
17.20
19.11
19.75
21.65
47
29.58
Gross margin%
20.83
19.44
20.36
20.10
22.03
22.73
23.91
26.00
27.77
26.29
24.19
26.00
22.38
94
24.58
Operating margin%
20.91
20.48
22.87
20.63
19.25
21.97
21.28
18.95
16.95
18.13
7.60
18.95
20.56
54
5.99
Net margin%
18.11
20.44
21.44
22.17
24.25
22.15
23.49
20.66
22.56
19.84
10.60
22.15
21.79
72
31.72
P/E ratio (avg)x
39.10
38.80
41.99
47.31
48.54
47.65
51.31
52.19
58.64
67.54
18.25
52.19
48.10
38
30.47
EV/EBITx
14.51
13.85
14.66
15.84
14.60
15.02
14.80
15.39
13.67
12.87
26.79
14.80
14.63
70
13.35
FCF yield (avg)%
23.87
22.41
21.81
23.26
25.51
23.30
25.61
28.48
27.89
25.77
3.76
25.77
24.69
93
11.07
FCF margin%
27.05
25.38
23.31
21.37
23.57
23.01
23.86
22.88
20.94
23.10
9.18
23.01
23.20
29
0.903
FCF / Net incomex
1.426
1.535
1.483
1.630
1.536
1.745
1.713
1.654
1.827
2.101
1.240
1.745
1.642
68
17.25
ROIC%
18.57
17.49
15.33
17.79
16.52
18.06
16.65
18.75
15.77
17.32
9.17
17.32
17.40
63
2.98
Return on equity%
19.50
17.14
16.94
18.27
18.30
17.05
19.07
20.98
19.43
18.53
23.88
19.07
18.41
91
26.16
Return on assets%
10.07
12.92
14.83
13.93
12.82
14.27
11.56
11.45
11.97
11.96
11.11
11.96
12.40
24
9.58
EPS¥
14.52
15.55
17.12
18.59
18.88
21.99
21.70
24.45
27.47
27.49
9.80
7.80%
6.21%
—
7.45
EPS growth%
28.01
27.26
26.46
28.98
31.66
32.06
31.45
30.40
31.27
32.40
21.12
31.45
30.83
44
10.69
Bookvalue per sh¥
67.81
61.44
60.32
63.64
65.71
71.40
79.25
82.56
87.36
79.38
48.56
3.85%
1.56%
—
30.95
FCF per share¥
95.96
96.55
96.27
111.35
113.33
128.70
140.85
155.24
171.39
187.08
19.33
10.54%
8.11%
—
24.26
Dividend per sh¥
44.17
42.46
45.73
43.51
45.10
46.83
44.65
41.02
41.81
45.18
19.56
0.04%
0.02%
—
26.74
Div yield (avg)%
29.24
29.94
28.64
28.10
26.46
24.00
24.39
26.90
25.22
27.54
4.86
25.22
27.22
62
24.08
Payout ratio%
18.43
19.00
16.73
14.12
14.59
14.58
14.93
14.43
14.21
16.94
21.69
14.58
14.76
15
2.785
Shares (diluted)M
2.431
2.530
2.439
2.756
2.776
2.665
2.849
2.562
2.670
2.637
2.759
(1.02%)
1.59%
85
22.37
Buyback yield%
7.04
4.59
1.76
2.23
0.55
0.76
3.02
0.40
0.40
0.40
8.58
0.40
1.26
40
1.714
D/E ratiox
1.468
1.395
1.314
1.235
1.261
1.415
1.336
1.264
1.211
1.237
0.357
1.264
1.289
95
270.8
Enterprise value¥M
390.8
431.1
385.9
360.5
378.0
344.6
357.8
371.9
334.1
315.1
201.9
(3.57%)
(1.92%)
32
273.3
LT debt¥M
303.3
315.5
309.4
319.4
297.0
283.7
273.2
259.5
238.1
244.6
216.1
(3.81%)
(2.27%)
39
Revenue
¥380.5M
4.59%
1.00×
Cost of revenue
¥195.2M
4.62%
1.00×
Operating expenses
¥92.93M
4.78%
1.02×
Cash and investments
16.73%