56.46
Revenue¥M
145.2
159.2
175.2
189.6
203.1
216.3
231.2
253.7
277.0
306.5
61.39
8.58%
8.57%
68
26.06
Revenue growth%
27.66
24.79
22.83
23.29
25.77
28.44
28.74
26.87
29.45
31.61
24.65
28.74
27.27
92
25.75
Gross margin%
22.03
21.01
20.97
19.86
20.67
18.75
18.70
19.55
18.56
18.79
8.04
18.75
19.71
38
27.64
Operating margin%
10.98
11.61
9.18
8.06
5.80
6.77
6.13
6.05
8.90
6.61
21.63
6.61
7.42
82
26.45
Net margin%
10.30
10.23
11.56
9.76
9.99
7.36
5.23
6.69
8.25
8.33
8.38
7.36
9.05
29
21.96
P/E ratio (avg)x
48.78
54.95
57.22
54.60
61.55
63.62
75.25
77.87
83.10
89.96
32.34
77.87
62.58
49
8.050
EV/EBITx
31.24
32.19
30.14
33.50
30.85
29.87
33.76
37.77
34.24
33.22
34.35
33.76
32.70
77
28.20
FCF yield (avg)%
13.92
12.23
11.44
10.23
12.21
9.54
7.78
6.72
3.72
0.98
11.55
6.72
9.89
81
17.97
FCF margin%
7.66
8.92
10.38
13.24
14.56
12.69
12.40
12.00
13.22
12.38
15.60
12.40
12.39
36
1.354
FCF / Net incomex
1.679
1.662
1.605
1.713
1.810
2.015
2.104
2.286
2.400
2.655
0.636
2.286
1.913
62
9.07
ROIC%
15.94
17.62
15.48
13.70
15.77
15.14
13.74
12.39
9.66
10.91
24.30
12.39
14.44
23
28.71
Return on equity%
13.60
14.73
14.31
15.56
18.03
15.47
17.32
17.12
19.41
17.33
26.62
17.32
16.34
37
11.19
Return on assets%
13.73
16.25
13.37
14.65
16.44
18.24
16.34
16.19
13.87
11.38
7.01
16.19
15.42
19
96.82
EPS¥
208.93
219.31
240.58
240.50
260.78
287.61
287.13
291.53
301.75
303.54
101.80
3.08%
4.03%
—
18.44
EPS growth%
15.17
14.39
11.86
11.19
9.32
7.08
6.46
6.70
7.00
5.75
8.98
6.70
8.20
42
127.55
Bookvalue per sh¥
100.45
103.47
116.39
122.68
136.59
143.26
145.76
145.93
148.68
161.22
134.32
3.37%
5.39%
—
165.60
FCF per share¥
30.51
29.07
29.61
30.12
27.79
27.78
29.48
27.83
29.15
29.57
107.03
1.24%
(0.85%)
—
27.90
Dividend per sh¥
51.59
57.92
64.56
62.41
65.64
64.93
68.46
76.30
75.22
80.37
37.48
4.13%
4.37%
—
10.34
Div yield (avg)%
11.23
11.18
11.23
8.63
9.51
12.49
13.52
12.48
11.63
11.60
13.72
12.48
11.41
17
27.11
Payout ratio%
27.79
27.52
26.33
26.91
26.96
28.10
29.69
29.83
27.53
29.81
7.40
29.69
27.66
20
1.495
Shares (diluted)M
1.191
1.041
1.069
1.082
1.068
0.956
0.841
0.769
0.795
0.802
1.523
(5.56%)
(4.45%)
42
4.03
Buyback yield%
8.95
8.70
11.29
9.91
10.34
11.22
11.69
9.05
7.94
8.21
5.25
9.05
9.48
42
1.536
D/E ratiox
1.538
1.598
1.689
1.824
1.923
2.142
2.381
2.631
2.538
2.935
0.369
2.538
2.032
46
336.7
Enterprise value¥M
47.86
41.24
37.50
37.45
35.35
37.41
39.68
42.86
45.21
48.97
222.9
6.74%
1.02%
26
219.4
LT debt¥M
320.7
361.8
396.4
404.5
414.3
439.6
442.0
410.4
379.0
411.2
300.5
(0.15%)
3.40%
11
Revenue
¥306.5M
8.57%
1.00×
Cost of revenue
¥153.7M
8.80%
1.02×
Operating expenses
¥70.04M
7.83%
0.93×