307.0
Revenue¥M
449.3
481.6
504.1
529.8
560.4
591.3
630.6
658.4
700.5
736.3
339.5
5.61%
5.83%
34
12.92
Revenue growth%
28.35
27.52
26.29
27.89
27.02
25.53
23.53
25.37
28.15
25.72
3.33
25.53
26.66
19
11.46
Gross margin%
13.30
12.06
14.43
16.15
17.69
17.22
16.94
16.50
18.06
15.62
10.64
16.94
16.32
44
22.93
Operating margin%
24.46
26.35
25.19
25.58
25.35
26.27
26.39
27.87
28.09
26.08
14.31
26.39
26.18
78
25.86
Net margin%
20.73
18.52
15.73
13.87
11.39
11.05
9.92
10.83
8.73
8.97
6.26
9.92
11.22
48
23.49
P/E ratio (avg)x
29.12
34.31
38.94
37.64
36.81
36.24
42.70
42.46
47.78
53.11
28.43
42.70
38.29
10
8.479
EV/EBITx
55.24
65.69
75.43
77.20
81.26
83.86
90.48
99.34
103.1
117.8
15.55
99.34
82.56
52
3.82
FCF yield (avg)%
0.50
2.44
2.18
0.40
0.40
3.08
2.71
0.40
2.82
2.23
9.69
2.71
2.20
73
15.49
FCF margin%
18.93
17.24
19.35
17.38
16.42
17.76
16.66
16.77
16.64
13.68
20.55
16.66
17.01
61
0.178
FCF / Net incomex
1.317
1.350
1.464
1.385
1.314
1.260
1.320
1.292
1.263
1.188
0.588
1.263
1.316
67
13.76
ROIC%
22.52
20.89
23.31
23.03
22.59
21.60
20.15
22.86
22.78
24.59
23.25
22.78
22.69
88
26.59
Return on equity%
15.88
13.47
14.32
13.86
15.57
17.75
17.13
17.38
17.34
16.40
16.69
17.34
16.14
67
6.61
Return on assets%
17.72
18.47
18.21
19.30
18.60
21.06
23.33
23.67
20.90
21.07
18.59
21.07
20.10
43
19.99
EPS¥
21.03
24.87
29.35
32.12
31.20
37.53
45.37
50.73
58.47
59.55
22.06
13.80%
12.42%
—
15.38
EPS growth%
14.51
13.41
15.41
16.47
17.83
19.29
21.70
22.70
22.88
20.21
16.57
21.70
18.56
35
19.92
Bookvalue per sh¥
14.63
14.63
16.44
14.60
13.68
14.98
14.58
13.22
12.83
11.71
19.03
(3.06%)
(1.88%)
—
6.81
FCF per share¥
26.69
27.77
29.81
30.73
36.65
41.82
48.06
53.75
54.61
58.30
3.33
9.73%
9.73%
—
10.85
Dividend per sh¥
13.89
14.82
15.34
13.96
12.29
12.38
12.15
11.73
12.66
12.06
8.63
(0.38%)
(0.85%)
—
21.83
Div yield (avg)%
33.14
35.82
37.42
39.22
39.46
36.70
35.41
34.23
31.78
29.76
15.11
34.23
35.61
29
15.33
Payout ratio%
17.60
15.87
18.45
19.56
21.51
18.99
21.31
22.67
21.30
19.14
20.04
21.30
19.35
73
16.62
Shares (diluted)M
15.81
17.02
16.25
17.28
17.72
17.24
18.41
18.73
20.11
19.39
17.24
1.82%
1.67%
80
16.90
Buyback yield%
9.58
10.17
10.16
13.14
14.99
13.96
16.44
17.97
16.53
18.60
12.89
16.53
14.47
72
0.400
D/E ratiox
0.522
0.481
0.462
0.451
0.438
0.399
0.403
0.441
0.428
0.378
1.249
0.403
0.439
91
602.0
Enterprise value¥M
476.3
492.2
528.8
519.5
509.6
465.9
508.3
511.6
567.4
621.5
408.8
4.05%
2.49%
57
145.0
LT debt¥M
730.5
728.1
721.3
703.8
785.4
763.0
740.0
813.0
808.7
883.4
519.7
2.38%
3.08%
66
Revenue
¥736.3M
5.83%
1.00×
Cost of revenue
¥387.2M
6.31%
1.05×
Operating expenses
¥155.9M
5.33%
0.95×
Cash and investments
19.45%