106.9
Revenue¥M
223.8
234.0
244.8
256.6
267.2
272.8
282.8
295.5
302.4
315.5
111.3
3.38%
4.04%
23
4.32
Revenue growth%
7.38
8.46
9.33
11.92
14.54
13.65
16.29
14.80
14.55
15.16
19.43
14.80
14.10
94
3.26
Gross margin%
16.11
18.25
20.78
22.10
24.62
24.68
24.63
27.14
24.76
22.19
26.10
24.68
23.40
11
10.64
Operating margin%
14.52
14.69
13.45
14.27
11.98
14.70
13.88
15.54
18.47
20.23
13.58
15.54
14.60
33
10.92
Net margin%
14.55
16.53
16.26
18.82
17.91
19.43
19.42
17.88
20.39
18.70
17.35
19.42
18.31
74
17.46
P/E ratio (avg)x
19.06
22.05
22.19
24.81
25.18
30.59
36.74
44.66
44.82
52.78
29.51
44.66
27.89
42
35.89
EV/EBITx
14.69
15.55
15.23
16.43
16.84
18.71
20.89
19.39
20.64
20.35
32.02
20.35
17.77
79
28.52
FCF yield (avg)%
12.53
14.35
12.50
9.64
9.30
8.31
10.50
9.18
11.76
11.27
9.35
10.50
10.89
27
14.18
FCF margin%
11.86
11.81
13.27
12.04
9.24
8.75
10.84
8.27
7.64
7.94
14.72
8.27
10.04
31
0.988
FCF / Net incomex
0.446
0.491
0.532
0.614
0.604
0.670
0.800
0.917
1.022
1.029
1.461
0.917
0.642
81
21.89
ROIC%
22.22
21.16
19.02
21.48
22.62
25.34
24.80
22.18
24.47
22.65
6.28
24.47
22.42
34
7.42
Return on equity%
24.24
25.81
26.86
27.94
28.53
26.46
25.88
26.29
26.00
27.64
28.92
26.29
26.38
83
27.68
Return on assets%
12.00
12.32
12.72
11.40
13.65
11.42
13.95
13.12
12.66
14.14
22.66
13.12
12.69
88
61.82
EPS¥
115.73
103.49
97.94
87.58
90.02
87.24
78.17
87.14
87.85
99.13
63.49
1.95%
(1.40%)
—
8.97
EPS growth%
7.44
5.63
2.91
3.11
2.88
0.79
2.03
0.40
0.40
0.40
22.56
0.40
2.46
63
44.94
Bookvalue per sh¥
71.75
71.48
81.06
84.45
83.31
79.71
78.82
75.77
84.60
85.34
113.32
0.48%
1.76%
—
52.31
FCF per share¥
154.17
144.31
161.80
177.39
169.26
174.09
187.48
207.71
235.16
228.89
47.69
6.22%
4.07%
—
138.89
Dividend per sh¥
145.16
165.78
183.31
183.26
193.22
189.15
215.59
249.47
272.71
312.22
30.19
10.07%
8.33%
—
24.72
Div yield (avg)%
27.51
29.66
29.81
28.41
29.37
26.39
27.11
26.51
25.03
27.57
10.12
26.51
27.54
64
3.03
Payout ratio%
20.24
22.54
22.08
21.48
18.94
16.94
14.09
12.73
9.92
11.72
10.86
12.73
17.94
49
0.873
Shares (diluted)M
1.395
1.546
1.466
1.700
1.664
1.600
1.790
1.810
1.844
1.883
0.867
2.51%
3.38%
55
23.94
Buyback yield%
26.74
29.01
28.10
26.72
29.55
30.10
28.23
29.54
31.83
34.19
3.58
30.10
29.28
47
1.569
D/E ratiox
2.203
2.252
2.567
2.845
3.082
3.432
4.012
4.879
4.893
5.545
0.196
4.879
3.257
90
123.7
Enterprise value¥M
152.9
169.9
189.1
171.7
183.0
170.5
186.4
197.9
179.7
172.7
193.4
(1.16%)
1.96%
36
98.82
LT debt¥M
204.3
183.4
159.9
157.7
165.6
146.3
142.2
153.0
141.6
137.2
89.02
(3.69%)
(3.97%)
77
Revenue
¥315.5M
4.04%
1.00×
Cost of revenue
¥220.8M
4.04%
1.00×
Operating expenses
¥69.09M
4.51%
1.05×