539.1
Revenue¥M
386.2
406.7
436.2
466.8
506.6
541.2
588.7
642.9
691.4
726.3
551.9
7.47%
7.19%
52
8.27
Revenue growth%
4.30
2.83
2.87
2.47
2.22
4.96
4.02
1.58
2.32
3.92
22.93
3.92
2.85
42
22.86
Gross margin%
7.12
9.74
6.93
6.37
7.38
8.63
10.06
10.89
10.55
10.06
9.13
10.06
9.19
31
18.75
Operating margin%
17.49
15.53
16.06
18.10
16.76
18.74
17.26
16.10
17.63
20.57
25.38
17.63
17.37
76
13.01
Net margin%
15.03
12.90
14.33
14.91
16.66
14.28
12.13
14.20
17.11
17.49
2.91
14.28
14.62
43
31.57
P/E ratio (avg)x
58.33
69.67
71.78
86.55
101.8
117.9
127.6
129.5
139.1
155.9
33.07
129.5
109.9
68
20.03
EV/EBITx
13.89
16.03
15.77
16.02
15.07
16.29
16.89
19.22
21.59
21.86
17.36
19.22
16.16
56
24.20
FCF yield (avg)%
12.75
10.58
13.33
15.17
13.37
15.58
15.36
14.06
13.77
13.81
5.50
14.06
13.79
41
11.20
FCF margin%
14.67
16.97
18.12
17.82
16.41
13.98
15.99
13.91
14.36
14.55
8.12
14.36
15.33
84
1.585
FCF / Net incomex
2.318
2.350
2.395
2.287
2.151
2.149
2.187
2.292
2.395
2.743
1.345
2.292
2.305
92
8.90
ROIC%
21.20
18.36
20.44
19.71
19.33
19.89
22.69
22.23
20.70
20.56
5.64
20.70
20.50
80
3.61
Return on equity%
3.34
2.09
1.90
3.03
2.07
2.57
3.62
6.59
8.56
5.89
9.51
5.89
3.18
31
22.47
Return on assets%
11.54
11.51
11.97
12.10
9.62
9.90
11.07
11.16
12.52
13.55
11.05
11.16
11.52
74
31.78
EPS¥
32.85
36.03
39.74
44.30
41.02
41.23
38.09
42.96
42.30
44.86
33.22
1.81%
3.14%
—
20.88
EPS growth%
13.51
14.54
15.25
15.29
17.58
14.59
13.74
15.44
14.99
14.15
23.65
14.59
14.79
7
126.87
Bookvalue per sh¥
48.14
57.56
64.72
66.86
78.28
91.02
109.96
111.24
120.44
135.39
183.76
11.58%
13.06%
—
91.40
FCF per share¥
111.67
119.93
111.03
118.30
109.70
107.96
99.81
96.81
90.37
80.84
150.90
(5.92%)
(4.48%)
—
207.43
Dividend per sh¥
87.71
92.86
101.52
112.00
126.14
138.41
139.42
127.71
128.28
120.15
193.27
(0.97%)
2.12%
—
10.27
Div yield (avg)%
27.48
29.03
30.42
30.51
28.53
27.85
26.34
23.61
22.08
20.04
3.28
23.61
27.66
37
23.10
Payout ratio%
19.58
18.29
17.50
18.99
18.38
16.96
19.40
21.67
20.01
22.75
23.23
20.01
19.20
18
3.468
Shares (diluted)M
4.499
5.018
5.872
5.716
6.152
6.864
6.690
7.765
8.793
9.286
3.466
8.58%
8.82%
93
23.13
Buyback yield%
2.75
0.40
1.38
0.40
0.40
2.39
0.40
0.40
2.97
0.40
27.93
0.40
0.40
80
0.261
D/E ratiox
1.337
1.144
1.144
0.980
0.910
0.933
0.959
0.966
1.039
1.083
1.166
0.966
1.010
66
133.0
Enterprise value¥M
403.8
459.2
460.6
519.2
542.6
526.2
561.3
555.6
610.2
595.5
253.3
1.88%
5.21%
73
868.9
LT debt¥M
404.3
376.8
405.9
355.9
363.3
380.3
422.2
436.8
444.0
394.0
880.0
1.63%
0.74%
65
Revenue
¥726.3M
7.19%
1.00×
Cost of revenue
¥451.1M
7.28%
1.01×
Operating expenses
¥161.2M
6.66%
0.95×