619.9
Revenue¥M
643.7
692.7
718.3
749.3
798.0
831.2
881.0
924.9
960.6
992.0
644.9
4.45%
5.17%
13
23.43
Revenue growth%
25.54
22.96
20.02
17.43
17.61
15.66
16.26
17.38
16.32
13.41
11.53
16.26
17.40
89
10.14
Gross margin%
20.34
17.81
14.91
16.57
13.59
12.00
11.87
10.62
8.93
6.85
12.62
10.62
12.79
87
3.14
Operating margin%
22.87
22.23
22.82
24.11
26.77
29.11
27.78
26.66
25.40
22.45
18.70
26.66
24.75
23
13.17
Net margin%
14.99
17.09
14.14
14.85
17.75
17.94
19.14
19.09
18.79
20.26
22.55
19.09
17.84
44
19.40
P/E ratio (avg)x
12.95
12.72
13.44
15.48
15.83
16.85
16.80
18.44
18.97
18.36
6.202
18.36
16.31
13
37.74
EV/EBITx
60.35
62.35
67.36
78.72
95.53
95.35
93.70
110.3
108.4
131.5
19.85
108.4
94.52
68
24.99
FCF yield (avg)%
10.74
10.91
12.90
11.15
8.37
8.58
11.22
9.08
6.35
5.67
28.88
8.58
9.91
72
26.06
FCF margin%
32.14
34.89
31.93
29.26
29.30
31.47
28.53
31.13
29.88
28.18
24.88
29.88
30.51
37
0.419
FCF / Net incomex
0.383
0.380
0.398
0.386
0.380
0.339
0.302
0.322
0.331
0.292
0.295
0.322
0.360
65
22.04
ROIC%
28.99
30.61
31.58
33.58
32.23
30.31
32.86
32.30
32.84
34.87
29.69
32.84
32.27
89
6.64
Return on equity%
18.42
20.13
22.19
19.90
21.84
21.83
20.10
17.24
17.61
17.93
4.91
17.93
20.00
18
17.76
Return on assets%
31.99
31.61
32.90
35.23
36.68
36.76
37.71
36.03
36.70
35.00
23.07
36.70
35.63
72
35.68
EPS¥
133.52
151.42
174.12
173.17
186.50
185.61
198.30
223.61
262.62
307.63
39.95
10.53%
9.56%
—
4.13
EPS growth%
2.81
1.37
0.68
0.80
2.79
5.10
5.67
7.65
9.84
7.52
7.16
7.52
3.95
10
78.44
Bookvalue per sh¥
67.51
80.96
79.85
89.39
88.07
92.28
92.71
108.72
108.01
131.51
147.60
8.35%
8.11%
—
21.44
FCF per share¥
76.17
79.90
78.00
80.30
85.78
87.48
80.29
71.50
72.62
69.94
106.29
(4.00%)
(0.64%)
—
59.07
Dividend per sh¥
60.66
65.55
66.68
64.94
65.63
63.25
73.49
70.46
78.59
82.65
48.50
4.72%
3.00%
—
7.54
Div yield (avg)%
13.15
11.43
13.95
12.04
11.48
12.20
14.61
11.67
10.13
7.35
26.08
11.67
11.86
49
5.85
Payout ratio%
14.80
16.62
15.06
14.32
13.02
11.05
8.30
5.96
3.07
1.10
24.49
5.96
12.03
65
3.208
Shares (diluted)M
4.348
4.663
5.198
5.374
5.632
5.876
7.104
7.413
8.309
9.504
3.343
11.03%
9.07%
77
24.53
Buyback yield%
7.77
7.25
8.57
5.75
5.56
7.29
9.91
8.95
10.73
13.68
16.59
9.91
8.17
16
1.523
D/E ratiox
0.943
1.062
1.024
1.151
1.076
1.121
1.247
1.246
1.144
1.284
1.689
1.246
1.133
65
0.243
Enterprise value¥B
1.045
0.996
0.930
1.034
1.038
1.166
1.155
1.048
1.040
1.064
0.551
0.49%
(0.78%)
69
0.281
LT debt¥B
1.227
1.350
1.493
1.622
1.742
1.590
1.502
1.330
1.176
1.040
0.484
(9.80%)
(1.42%)
28
Revenue
¥992.0M
5.17%
1.00×
Cost of revenue
¥459.0M
4.74%
0.96×
Operating expenses
¥210.2M
5.62%
1.04×