194.8
Revenue¥M
473.8
485.1
493.1
500.1
514.1
517.8
526.7
549.0
564.4
571.6
205.3
2.14%
2.17%
50
19.12
Revenue growth%
23.79
21.07
21.77
19.66
21.29
23.99
26.90
27.15
29.03
29.25
21.65
27.15
23.89
15
8.86
Gross margin%
27.99
25.46
25.61
27.66
29.02
27.61
28.10
26.64
24.03
23.62
23.31
26.64
27.13
39
10.32
Operating margin%
28.35
27.20
28.38
26.25
27.78
26.57
25.35
23.01
22.28
24.97
22.33
24.97
26.41
60
12.57
Net margin%
24.57
24.37
22.37
22.24
23.49
23.73
23.49
21.61
20.39
22.43
12.36
22.43
22.96
30
17.71
P/E ratio (avg)x
7.795
7.702
7.398
7.131
6.277
6.606
6.570
6.696
6.908
6.772
26.55
6.696
6.840
83
15.31
EV/EBITx
33.20
34.76
39.05
46.91
47.16
54.94
55.02
62.03
74.59
82.42
6.789
62.03
51.05
58
12.45
FCF yield (avg)%
8.45
6.74
8.73
8.16
7.81
8.82
6.99
4.93
4.74
2.10
5.11
4.93
7.40
91
20.10
FCF margin%
13.63
11.90
9.38
11.75
8.82
11.53
11.04
11.00
13.05
11.85
22.70
11.53
11.64
50
0.117
FCF / Net incomex
0.711
0.704
0.749
0.747
0.761
0.764
0.800
0.845
0.839
0.744
1.461
0.800
0.755
73
4.65
ROIC%
7.21
7.82
8.42
7.35
6.41
4.18
6.44
4.16
5.42
7.50
16.72
5.42
6.82
10
2.64
Return on equity%
3.28
3.71
5.69
5.83
6.11
4.70
4.07
3.66
2.57
4.31
7.92
4.07
4.19
93
14.11
Return on assets%
22.51
21.41
18.98
19.71
21.70
23.38
20.53
23.17
25.85
25.71
9.80
23.38
22.11
62
164.80
EPS¥
215.87
225.66
250.42
271.02
301.36
322.10
328.25
351.86
386.16
440.50
169.27
7.89%
7.76%
—
18.29
EPS growth%
4.31
1.87
0.73
0.40
3.12
0.94
0.40
0.40
3.09
0.64
27.39
0.64
0.84
27
144.56
Bookvalue per sh¥
91.15
90.03
87.97
93.53
84.19
88.41
91.76
82.38
86.19
73.59
137.81
(2.66%)
(2.03%)
—
71.98
FCF per share¥
162.83
164.47
167.41
150.12
166.07
181.02
199.61
183.27
197.88
197.37
74.13
3.51%
2.85%
—
146.31
Dividend per sh¥
158.66
164.62
149.15
141.77
144.09
165.12
155.41
168.35
189.28
202.74
164.16
7.07%
2.17%
—
28.57
Div yield (avg)%
19.10
16.30
15.90
14.13
12.01
9.22
6.30
6.50
8.38
8.92
19.62
8.38
10.62
70
15.15
Payout ratio%
18.21
17.80
18.14
16.00
13.09
10.64
8.26
6.90
4.14
5.46
16.36
6.90
11.86
6
2.154
Shares (diluted)M
1.507
1.363
1.462
1.378
1.501
1.583
1.506
1.369
1.179
1.076
2.130
(6.43%)
(3.46%)
37
6.67
Buyback yield%
30.45
28.37
29.57
29.95
31.21
29.82
28.35
27.30
28.86
26.55
18.67
28.35
29.22
64
1.651
D/E ratiox
2.073
2.267
2.388
2.774
3.034
3.008
3.285
3.846
4.446
4.261
0.730
3.846
3.021
21
217.2
Enterprise value¥M
128.1
110.1
99.04
95.41
93.36
92.97
87.45
82.39
80.29
83.12
183.1
(2.30%)
(4.67%)
70
201.3
LT debt¥M
52.75
58.67
56.88
59.23
59.89
67.75
68.97
72.55
76.63
77.92
52.64
5.41%
4.24%
69
Revenue
¥571.6M
2.17%
1.00×
Cost of revenue
¥383.4M
2.28%
1.01×
Operating expenses
¥66.94M
1.15%
0.90×