315.0
Revenue¥M
608.7
622.8
632.5
663.5
673.5
707.8
746.2
791.1
813.1
842.7
323.5
4.59%
3.58%
64
29.61
Revenue growth%
16.94
16.51
14.56
12.42
14.65
13.85
14.38
13.83
14.08
14.28
11.92
14.08
14.33
80
3.68
Gross margin%
7.59
9.23
10.19
8.85
7.19
6.51
4.65
6.87
9.02
6.31
7.34
6.51
7.39
79
29.55
Operating margin%
25.66
28.01
30.87
29.19
28.05
29.28
31.38
28.76
28.06
27.16
24.41
28.76
28.41
63
19.29
Net margin%
23.82
20.84
20.67
21.52
20.24
21.87
21.95
24.09
21.43
19.74
16.93
21.87
21.47
42
24.58
P/E ratio (avg)x
38.01
41.26
41.04
38.91
39.63
41.15
40.45
45.65
50.65
58.46
13.86
45.65
41.09
66
27.61
EV/EBITx
5.866
6.271
6.360
6.002
5.213
5.554
5.045
4.283
4.474
4.622
24.49
4.622
5.383
37
15.96
FCF yield (avg)%
11.39
10.84
8.04
8.30
7.59
7.28
7.68
7.89
9.61
7.98
25.79
7.89
8.01
92
19.92
FCF margin%
22.70
22.06
24.28
25.47
24.49
27.44
24.61
24.97
23.76
25.31
8.35
24.97
24.55
89
1.432
FCF / Net incomex
1.774
2.126
2.284
2.531
2.519
2.781
2.873
3.185
3.460
3.870
1.571
3.185
2.656
60
21.96
ROIC%
14.98
17.90
18.78
19.21
20.45
20.23
21.22
20.48
20.66
18.07
22.41
20.48
19.72
94
27.53
Return on equity%
29.86
29.34
26.47
29.08
31.66
29.75
28.63
30.72
27.89
27.20
7.49
28.63
29.21
56
17.68
Return on assets%
14.08
12.46
9.47
10.07
12.76
10.04
7.39
9.01
9.58
9.48
14.61
9.48
9.81
67
40.82
EPS¥
24.52
24.88
26.41
28.92
26.95
28.51
27.46
29.50
27.63
27.67
44.18
0.53%
1.36%
—
20.97
EPS growth%
16.32
14.14
16.73
17.95
20.26
20.01
20.59
22.51
22.24
22.82
23.01
22.24
20.13
81
40.74
Bookvalue per sh¥
17.55
17.14
19.58
21.59
20.87
23.24
26.10
25.44
26.61
26.09
14.26
4.57%
5.04%
—
33.67
FCF per share¥
26.46
24.97
27.04
25.15
24.76
23.48
25.73
27.32
26.49
28.72
38.39
3.02%
1.89%
—
23.24
Dividend per sh¥
18.40
19.42
18.17
18.18
15.99
13.78
13.85
15.01
15.86
16.37
39.31
0.47%
(1.75%)
—
13.11
Div yield (avg)%
21.21
21.02
20.21
21.95
19.89
21.45
23.50
24.14
25.99
26.65
28.27
24.14
21.70
72
17.65
Payout ratio%
33.76
35.04
35.47
35.44
35.72
35.65
35.09
33.58
31.67
34.59
9.01
34.59
35.07
85
8.118
Shares (diluted)M
5.613
5.950
5.427
5.109
4.875
4.625
4.683
4.661
4.458
4.476
8.322
(1.69%)
(3.81%)
88
4.11
Buyback yield%
8.23
6.88
8.59
8.55
6.82
6.34
5.75
6.13
8.84
9.24
3.02
6.34
7.55
82
1.640
D/E ratiox
2.784
3.023
3.289
3.748
4.094
4.657
5.066
5.863
7.009
7.945
0.618
5.863
4.376
43
518.8
Enterprise value¥M
526.6
597.0
637.6
645.6
638.5
733.8
778.5
846.2
865.0
827.3
936.4
5.32%
6.01%
70
142.3
LT debt¥M
863.2
902.2
801.3
819.5
776.0
767.3
784.9
781.6
782.5
739.5
628.2
(0.96%)
(1.17%)
56
Revenue
¥842.7M
3.58%
1.00×
Cost of revenue
¥513.5M
3.57%
1.00×
Operating expenses
¥109.5M
3.69%
1.01×
Goodwill & intangibles
17.67%
Cash and investments
13.83%