602.8
Revenue¥M
584.0
598.7
618.2
638.9
661.4
676.8
675.4
682.3
690.1
710.2
648.1
1.44%
2.17%
68
10.11
Revenue growth%
27.83
28.59
27.56
30.44
28.87
27.14
26.00
27.11
26.57
26.39
8.45
26.57
27.35
50
23.11
Gross margin%
5.22
5.76
7.84
7.33
5.90
8.77
11.18
9.63
11.92
12.86
5.78
11.18
8.31
12
27.19
Operating margin%
9.09
11.07
10.36
8.60
5.86
3.61
5.59
3.78
1.44
0.40
10.98
3.61
5.72
62
14.13
Net margin%
27.44
28.46
28.52
26.31
26.11
28.53
27.97
25.79
27.68
25.16
11.81
27.68
27.56
85
20.79
P/E ratio (avg)x
50.06
50.56
56.38
61.71
64.59
76.10
76.67
92.39
94.20
106.7
12.18
92.39
70.35
25
33.53
EV/EBITx
23.47
27.73
33.42
33.73
40.72
42.71
47.87
52.68
51.23
53.68
36.32
51.23
41.72
34
20.28
FCF yield (avg)%
11.83
10.87
10.87
10.51
12.53
9.63
12.29
11.53
13.08
14.63
25.55
12.29
11.68
80
10.44
FCF margin%
10.28
7.55
8.76
6.22
4.87
6.11
5.96
5.13
3.35
0.55
7.12
5.13
6.03
76
1.066
FCF / Net incomex
0.331
0.327
0.336
0.347
0.316
0.319
0.291
0.291
0.322
0.349
0.917
0.319
0.324
34
10.88
ROIC%
25.69
23.63
21.86
23.43
24.92
27.01
24.20
25.33
24.15
23.50
20.27
24.20
24.17
12
18.28
Return on equity%
13.77
11.42
11.33
13.50
13.06
10.77
9.23
7.48
8.79
10.55
17.47
9.23
11.05
21
11.82
Return on assets%
22.46
20.30
20.65
19.81
22.75
20.72
21.95
22.98
22.41
22.41
16.75
22.41
22.18
51
266.85
EPS¥
351.59
354.67
348.22
335.45
337.86
373.64
361.30
347.53
375.99
417.15
287.11
4.31%
2.70%
—
3.15
EPS growth%
11.07
11.78
11.32
9.91
8.16
8.56
5.59
5.65
6.95
4.32
20.20
5.65
8.36
15
101.26
Bookvalue per sh¥
330.31
358.23
373.57
392.11
396.44
397.37
436.83
512.69
590.77
630.92
207.95
9.74%
6.84%
—
312.42
FCF per share¥
513.29
500.78
490.30
570.77
612.15
581.91
596.06
678.62
728.02
772.42
100.15
4.76%
4.79%
—
143.14
Dividend per sh¥
384.17
397.34
438.05
491.24
499.70
505.36
503.38
488.16
463.95
443.20
327.52
(2.37%)
0.50%
—
10.87
Div yield (avg)%
18.32
20.01
20.69
21.67
22.63
23.99
24.52
22.08
24.85
25.61
12.88
24.52
22.36
85
12.93
Payout ratio%
14.89
17.07
18.34
20.45
20.27
17.59
15.53
18.49
21.00
19.18
24.32
18.49
18.41
74
1.517
Shares (diluted)M
2.194
2.404
2.368
2.774
3.120
3.049
3.324
3.671
4.222
4.741
1.537
8.73%
8.32%
79
19.68
Buyback yield%
11.34
11.64
12.56
14.91
13.98
11.48
11.96
14.33
13.75
14.87
17.11
13.75
13.15
15
0.713
D/E ratiox
0.716
0.681
0.676
0.600
0.588
0.531
0.476
0.415
0.384
0.356
1.651
0.415
0.560
68
0.141
Enterprise value¥B
0.811
0.797
0.794
0.778
0.800
0.893
0.957
1.066
1.131
1.265
0.578
9.60%
5.05%
12
331.4
LT debt¥M
536.7
551.3
612.5
607.6
697.1
688.2
774.5
771.1
837.3
893.7
451.8
5.09%
5.56%
32
Revenue
¥710.2M
2.17%
1.00×
Cost of revenue
¥348.6M
2.12%
1.00×
Operating expenses
¥120.3M
2.95%
1.08×
Goodwill & intangibles
16.95%