455.6
Revenue¥M
432.3
457.3
485.8
534.4
580.3
616.4
666.8
713.2
761.5
831.7
494.0
7.47%
7.31%
44
27.43
Revenue growth%
16.86
18.79
16.68
16.87
16.41
15.09
12.61
12.37
12.55
10.03
4.47
12.55
15.75
71
3.29
Gross margin%
13.33
12.34
10.21
12.03
9.76
11.03
13.20
12.33
11.77
12.11
14.01
12.11
12.07
75
18.58
Operating margin%
28.78
30.76
30.34
27.55
25.71
28.18
25.22
25.91
27.45
28.57
20.93
27.45
27.87
72
9.69
Net margin%
10.98
12.91
15.74
18.01
17.61
18.19
16.16
16.85
13.87
10.98
24.82
16.16
15.95
7
8.812
P/E ratio (avg)x
19.17
22.82
24.09
25.15
26.47
29.35
28.73
31.58
34.11
34.44
16.97
31.58
27.60
22
31.62
EV/EBITx
7.979
7.259
7.803
7.486
8.103
8.079
8.234
9.233
8.721
7.904
29.47
8.234
8.029
8
13.62
FCF yield (avg)%
10.50
13.22
10.60
9.79
7.38
5.07
6.62
8.61
11.26
13.74
3.55
8.61
10.14
72
28.00
FCF margin%
25.99
25.07
24.51
22.68
20.40
19.24
19.54
19.82
20.19
19.64
17.04
19.64
20.29
12
0.589
FCF / Net incomex
0.294
0.283
0.245
0.248
0.250
0.255
0.279
0.304
0.267
0.284
1.433
0.279
0.273
61
10.30
ROIC%
21.05
20.84
21.78
24.09
24.32
26.25
24.93
23.89
24.69
22.84
16.70
24.69
23.99
91
27.12
Return on equity%
6.14
8.45
10.50
13.05
13.71
16.17
18.32
18.02
17.07
18.82
28.09
18.02
14.94
50
25.70
Return on assets%
25.16
24.36
22.53
23.19
25.40
22.41
19.50
21.29
19.23
18.62
13.65
19.50
22.47
15
73.18
EPS¥
24.96
27.70
25.95
24.52
27.98
26.15
29.86
33.23
37.02
35.10
79.04
4.64%
4.42%
—
21.58
EPS growth%
23.39
24.40
22.73
22.95
25.01
26.30
26.60
26.29
26.04
28.26
16.66
26.30
25.53
52
28.45
Bookvalue per sh¥
17.66
18.71
17.39
17.66
20.08
22.72
22.70
24.90
22.89
24.30
12.52
3.89%
4.09%
—
84.03
FCF per share¥
38.67
39.34
41.77
42.51
42.40
44.14
48.32
50.56
47.35
45.09
51.10
1.24%
2.55%
—
47.03
Dividend per sh¥
40.39
37.46
37.56
35.43
39.82
45.11
51.36
55.75
56.79
53.92
78.75
6.25%
3.63%
—
28.72
Div yield (avg)%
20.30
21.00
19.24
18.16
16.13
17.81
15.25
12.96
13.32
13.02
4.15
13.32
16.97
40
15.53
Payout ratio%
9.42
9.45
8.30
10.63
8.97
10.84
10.55
9.82
10.96
8.30
15.70
10.55
9.63
9
4.020
Shares (diluted)M
5.473
6.327
6.494
7.141
6.796
6.847
8.020
8.154
9.479
10.07
4.033
8.17%
7.03%
78
10.12
Buyback yield%
2.21
3.47
4.95
2.52
3.12
5.54
3.45
5.64
7.72
8.59
13.28
5.64
4.21
61
1.674
D/E ratiox
1.918
1.905
1.808
1.713
1.854
2.021
1.947
1.814
1.726
1.886
1.575
1.886
1.870
72
0.103
Enterprise value¥B
1.068
1.193
1.252
1.323
1.458
1.647
1.799
2.124
2.396
2.536
0.242
11.70%
10.55%
67
114.4
LT debt¥M
375.0
328.0
354.7
311.7
315.5
276.2
246.1
218.6
236.7
218.7
183.7
(7.07%)
(6.30%)
57
Revenue
¥831.7M
7.31%
1.00×
Cost of revenue
¥477.1M
7.41%
1.01×
Operating expenses
¥152.8M
7.01%
0.97×
Cash and investments
16.30%