429.3
Revenue¥M
495.1
529.3
572.4
617.2
662.5
712.9
779.1
817.6
860.0
914.6
449.3
6.66%
6.97%
34
9.42
Revenue growth%
16.91
19.21
17.82
16.52
16.74
18.24
19.41
21.03
20.31
22.14
11.08
20.31
18.72
66
7.78
Gross margin%
31.96
32.66
35.15
35.63
32.78
34.35
36.26
36.54
37.07
39.70
25.20
36.54
35.39
34
21.51
Operating margin%
20.38
22.13
23.44
26.24
27.99
28.38
28.44
26.60
26.92
24.46
8.71
26.92
26.42
63
26.64
Net margin%
25.00
27.46
25.25
25.87
23.01
25.74
27.77
25.42
27.24
28.56
15.10
27.24
25.81
47
9.949
P/E ratio (avg)x
19.70
23.95
25.60
26.28
31.94
35.78
41.86
42.35
51.17
53.76
31.09
42.35
33.86
51
27.61
EV/EBITx
15.20
14.53
15.28
16.15
17.44
17.83
18.43
16.01
16.44
15.35
12.36
16.44
16.08
16
10.80
FCF yield (avg)%
12.74
13.98
12.39
12.07
10.10
12.60
14.06
11.36
12.21
10.66
26.75
12.21
12.30
74
24.33
FCF margin%
17.98
20.53
22.94
23.92
24.80
23.55
22.40
23.99
23.22
21.49
4.08
23.22
23.08
7
0.328
FCF / Net incomex
2.591
2.541
2.964
3.328
3.532
3.714
3.923
4.697
5.463
6.007
1.668
4.697
3.623
35
11.86
ROIC%
3.04
1.41
3.44
5.03
6.90
8.28
8.64
9.82
12.25
11.57
20.60
9.82
7.59
64
17.49
Return on equity%
23.73
25.90
25.99
27.81
30.78
32.74
33.78
33.75
35.13
33.15
18.07
33.75
31.76
45
7.77
Return on assets%
6.30
6.70
4.16
6.18
5.24
7.60
4.98
2.62
2.08
1.68
17.99
2.62
5.11
59
5.85
EPS¥
1.41
1.34
1.42
1.33
1.35
1.29
1.35
1.23
1.25
1.42
6.11
0.97%
0.25%
—
18.12
EPS growth%
27.19
29.99
30.28
30.90
29.81
32.00
31.43
32.98
31.30
32.12
12.64
32.00
31.10
66
2.47
Bookvalue per sh¥
3.31
3.23
3.62
4.00
4.09
4.17
4.48
4.79
5.34
6.27
5.55
8.94%
6.66%
—
5.96
FCF per share¥
2.48
2.48
2.45
2.49
2.90
2.89
3.21
3.42
3.65
3.92
1.89
6.18%
6.14%
—
3.87
Dividend per sh¥
10.47
10.64
12.77
12.57
13.72
14.91
15.58
17.53
21.21
21.95
6.34
9.85%
8.59%
—
10.39
Div yield (avg)%
5.30
3.48
5.74
8.59
6.81
7.46
5.36
2.46
1.44
3.78
27.46
3.78
5.33
46
19.41
Payout ratio%
9.02
6.52
7.19
9.40
11.84
14.14
16.16
16.36
16.60
19.29
6.79
16.36
12.99
47
46.97
Shares (diluted)M
47.50
43.93
48.67
48.96
53.10
55.15
60.24
64.77
68.94
60.87
47.07
2.77%
3.62%
90
15.33
Buyback yield%
5.78
3.16
4.26
5.07
2.27
0.96
0.40
2.58
0.40
0.40
28.88
0.40
2.42
51
0.227
D/E ratiox
1.454
1.318
1.388
1.389
1.379
1.249
1.294
1.204
1.065
0.929
0.603
1.204
1.306
18
267.1
Enterprise value¥M
505.7
533.8
490.1
495.3
459.7
463.5
494.8
502.2
531.3
541.9
312.4
3.34%
(0.30%)
8
736.5
LT debt¥M
65.86
72.59
76.63
81.18
73.73
77.58
82.03
88.89
84.29
84.24
147.8
2.70%
2.26%
12
Revenue
¥914.6M
6.97%
1.00×
Cost of revenue
¥637.1M
7.28%
1.03×
Operating expenses
¥176.0M
6.15%
0.93×
Goodwill & intangibles
17.90%