134.9
Revenue¥M
581.3
617.4
636.5
659.7
684.9
708.1
736.3
777.0
820.8
848.3
141.3
4.37%
4.26%
93
5.18
Revenue growth%
13.64
15.97
15.14
13.13
15.48
13.67
15.09
12.65
13.82
14.74
14.62
13.82
14.28
30
4.67
Gross margin%
22.97
22.62
20.89
20.45
20.19
19.94
17.30
19.89
18.87
20.12
15.17
19.89
20.16
35
29.62
Operating margin%
17.81
16.29
16.29
16.57
15.02
14.21
14.60
11.70
8.91
8.56
23.67
11.70
14.81
71
14.11
Net margin%
26.44
26.88
26.34
26.36
24.93
25.68
25.78
28.47
26.69
27.07
5.17
26.69
26.40
75
27.01
P/E ratio (avg)x
9.322
7.939
8.167
8.440
8.529
8.920
8.751
7.646
7.576
7.805
37.57
7.805
8.304
84
13.39
EV/EBITx
28.58
32.97
38.71
38.52
41.37
44.83
45.06
50.20
57.61
68.37
28.91
50.20
43.10
7
21.24
FCF yield (avg)%
1.48
3.05
5.83
7.52
8.07
8.87
6.69
6.01
8.77
9.24
2.35
8.77
7.10
14
6.32
FCF margin%
5.46
5.04
6.57
8.61
8.54
11.28
9.76
8.11
5.51
6.40
12.84
8.11
7.34
58
1.649
FCF / Net incomex
1.299
1.281
1.265
1.112
1.004
0.978
1.002
0.896
0.847
0.879
0.644
0.896
1.003
82
26.23
ROIC%
15.43
17.55
16.37
15.57
14.20
16.92
17.53
19.96
21.56
22.59
8.60
19.96
17.22
51
12.11
Return on equity%
34.05
31.42
31.71
31.05
29.79
30.07
30.11
31.80
31.60
32.24
10.94
31.60
31.51
24
4.21
Return on assets%
18.41
15.77
14.00
16.16
17.30
18.56
17.78
16.93
16.26
16.64
4.58
16.93
16.79
21
85.50
EPS¥
63.62
68.21
61.73
68.76
66.68
72.91
71.41
71.85
68.02
74.83
93.84
2.33%
0.96%
—
11.17
EPS growth%
35.25
33.53
33.89
35.22
33.73
33.08
32.70
34.61
33.07
31.71
17.39
33.07
33.63
27
86.54
Bookvalue per sh¥
280.28
286.39
329.88
325.55
373.78
412.95
428.43
473.24
445.46
469.59
46.24
4.67%
6.82%
—
154.48
FCF per share¥
115.02
113.43
118.08
118.68
119.16
126.68
140.10
127.73
123.60
136.32
165.82
2.73%
2.04%
—
209.88
Dividend per sh¥
78.77
82.72
92.25
104.02
120.03
134.77
156.18
166.22
193.75
188.99
204.43
9.50%
9.50%
—
12.94
Div yield (avg)%
2.90
0.48
2.33
3.14
6.09
5.74
3.67
6.41
5.60
2.61
23.63
5.60
3.40
69
7.54
Payout ratio%
12.51
10.01
11.04
9.29
11.30
8.60
7.86
5.67
4.24
5.44
18.70
5.67
8.95
87
3.623
Shares (diluted)M
6.047
5.838
6.295
7.371
8.212
9.860
10.51
12.32
12.15
14.13
3.794
11.46%
9.64%
42
5.64
Buyback yield%
0.40
1.86
2.68
1.17
3.49
1.35
0.40
0.40
0.40
0.40
20.80
0.40
0.79
15
0.241
D/E ratiox
0.132
0.133
0.143
0.139
0.126
0.125
0.128
0.125
0.123
0.122
0.175
0.125
0.127
93
0.280
Enterprise value¥B
0.952
1.039
1.067
1.074
1.060
1.184
1.272
1.250
1.303
1.394
0.503
5.62%
4.16%
12
79.36
LT debt¥M
203.9
221.9
209.7
232.2
218.4
193.4
195.4
194.3
181.6
203.5
473.0
(1.40%)
0.78%
15
Revenue
¥848.3M
4.26%
1.00×
Cost of revenue
¥498.8M
4.09%
0.98×
Operating expenses
¥212.7M
4.48%
1.02×
Goodwill & intangibles
17.26%
Spread over hurdle
(0.09%)