371.4
Revenue¥M
465.9
498.9
530.1
583.4
639.2
688.5
757.0
826.4
870.3
923.5
403.1
7.64%
8.01%
45
27.13
Revenue growth%
25.71
23.10
24.31
26.40
28.52
25.59
27.36
24.90
25.96
26.66
5.30
25.96
25.83
9
17.83
Gross margin%
13.98
16.42
18.92
16.35
19.10
21.96
23.49
24.84
23.60
22.35
15.55
23.49
20.53
75
18.44
Operating margin%
14.99
13.18
13.62
11.37
13.80
12.38
13.40
12.94
11.45
9.20
9.71
12.38
13.06
67
19.45
Net margin%
19.95
19.54
18.10
15.82
14.83
16.80
18.24
18.32
16.87
17.15
27.46
17.15
17.63
54
37.73
P/E ratio (avg)x
11.82
12.00
11.12
10.60
9.226
8.207
8.108
8.181
7.478
7.744
34.35
8.108
8.716
39
9.207
EV/EBITx
22.54
24.75
25.92
29.87
33.73
34.42
39.21
42.79
44.86
48.53
33.57
42.79
34.07
75
27.26
FCF yield (avg)%
1.79
2.12
3.59
1.81
2.40
0.40
0.40
2.23
4.97
7.87
22.34
2.23
2.17
69
9.66
FCF margin%
9.27
8.20
8.34
9.04
7.54
5.67
7.30
7.75
4.98
2.87
13.31
5.67
7.64
51
0.546
FCF / Net incomex
1.942
1.867
1.868
1.947
2.234
2.388
2.627
2.784
3.128
3.624
1.185
2.784
2.311
66
4.59
ROIC%
10.66
12.57
14.39
13.63
13.54
15.12
13.74
14.27
15.70
13.96
3.04
14.27
13.85
55
3.12
Return on equity%
27.72
27.97
30.03
32.35
32.49
29.94
32.89
33.69
34.29
36.35
6.71
33.69
32.42
72
21.57
Return on assets%
2.84
4.27
3.42
3.69
4.90
5.98
5.28
7.89
6.61
4.74
11.88
5.98
4.82
7
37.88
EPS¥
19.90
21.92
22.26
20.96
22.87
23.89
24.90
24.83
26.93
29.40
39.88
5.15%
4.87%
—
13.85
EPS growth%
22.34
24.10
23.58
22.26
22.97
25.88
23.72
22.87
25.12
22.90
19.40
23.72
23.27
93
71.97
Bookvalue per sh¥
94.61
98.06
100.29
99.43
93.28
100.11
95.31
93.67
97.55
85.13
75.94
(1.81%)
(0.63%)
—
38.93
FCF per share¥
124.02
146.73
162.83
188.15
225.05
227.75
256.13
259.54
253.39
277.52
91.64
4.28%
9.75%
—
20.30
Dividend per sh¥
97.98
102.31
112.94
131.49
148.40
146.44
155.31
165.60
198.25
228.45
22.65
9.01%
8.46%
—
11.88
Div yield (avg)%
10.60
11.39
13.59
11.06
12.11
11.53
12.72
13.28
15.40
13.51
16.77
13.28
12.41
31
2.34
Payout ratio%
31.21
33.19
34.98
33.68
30.95
33.62
30.87
32.61
34.63
35.74
14.18
33.62
33.40
59
6.756
Shares (diluted)M
9.151
9.994
9.815
11.23
11.00
11.87
12.88
13.43
13.08
13.81
6.715
4.65%
4.17%
8
9.82
Buyback yield%
12.26
10.43
12.96
11.61
10.98
11.64
12.04
11.41
8.88
7.30
17.87
11.41
11.51
94
1.102
D/E ratiox
1.347
1.441
1.500
1.455
1.512
1.403
1.543
1.522
1.651
1.708
1.355
1.543
1.506
61
932.1
Enterprise value¥M
64.05
61.84
61.49
66.44
65.40
69.70
77.25
77.09
84.06
88.25
487.6
6.18%
4.86%
81
0.435
LT debt¥B
1.084
1.175
1.163
1.117
1.196
1.231
1.121
1.175
1.079
1.009
1.137
(3.34%)
0.09%
37
Revenue
¥923.5M
8.01%
1.00×
Cost of revenue
¥596.6M
7.76%
0.98×
Operating expenses
¥197.9M
9.00%
1.10×
Cash and investments
16.47%
Spread over hurdle
(2.41%)