103.7
Revenue¥M
585.6
602.0
618.9
657.4
675.5
697.9
741.1
764.8
786.5
106.7
119.8
3.65%
4.11%
6
29.54
Revenue growth%
6.71
7.01
4.88
5.35
6.02
6.46
8.53
10.10
10.22
22.16
6.95
8.53
6.78
24
9.04
Gross margin%
19.74
21.10
22.76
24.95
27.18
28.72
27.18
25.79
24.89
6.95
3.20
27.18
24.92
16
6.79
Operating margin%
30.20
28.79
28.07
26.07
24.58
23.60
25.02
26.40
27.53
22.06
10.10
25.02
26.97
73
2.07
Net margin%
18.75
16.24
16.78
15.34
14.73
17.67
18.68
18.73
16.95
26.90
4.32
17.67
17.31
54
33.99
P/E ratio (avg)x
30.60
28.31
30.87
34.90
39.63
42.16
41.49
47.33
47.65
11.63
36.13
42.16
37.27
7
20.28
EV/EBITx
20.92
23.37
27.15
29.27
28.52
27.59
31.58
33.00
33.53
33.35
17.33
31.58
28.06
26
14.05
FCF yield (avg)%
7.61
8.40
7.54
5.79
8.50
8.45
5.55
4.38
3.07
6.09
24.87
5.55
7.58
44
24.51
FCF margin%
30.74
30.47
28.49
26.65
24.61
24.94
27.90
28.47
28.74
26.78
24.35
27.90
28.48
10
0.341
FCF / Net incomex
1.838
1.907
1.849
1.667
1.708
1.655
1.820
1.760
1.544
1.692
0.682
1.708
1.747
81
10.80
ROIC%
5.59
2.95
1.24
0.40
0.40
0.40
0.40
0.40
0.67
25.70
17.72
0.40
0.53
70
23.19
Return on equity%
26.58
25.28
25.73
25.47
27.29
28.43
26.17
28.68
27.18
2.33
9.97
27.29
26.88
77
28.82
Return on assets%
7.97
10.85
10.20
7.97
10.17
10.83
11.41
14.33
13.75
12.91
5.13
11.41
10.51
88
6.46
EPS¥
31.42
32.04
33.13
33.23
36.43
40.42
40.67
46.52
49.37
7.22
7.86
8.24%
6.19%
—
24.67
EPS growth%
4.41
7.00
9.34
11.60
10.26
12.40
11.55
12.49
10.88
12.43
16.56
11.55
10.57
6
11.52
Bookvalue per sh¥
5.63
5.73
5.25
4.78
4.07
3.64
3.61
3.24
3.02
29.89
7.82
(8.78%)
(8.53%)
—
33.59
FCF per share¥
70.06
74.87
75.66
79.03
77.48
77.39
92.14
98.76
100.72
14.54
31.15
4.97%
7.78%
—
16.56
Dividend per sh¥
8.21
8.04
7.66
6.92
6.88
6.81
6.35
6.69
6.75
25.50
25.32
(0.50%)
(4.08%)
—
11.34
Div yield (avg)%
30.10
31.91
30.27
27.43
26.02
26.97
29.86
29.45
29.05
25.63
12.81
29.05
29.65
14
11.32
Payout ratio%
29.54
28.08
28.84
30.63
27.98
29.69
32.53
31.44
31.52
18.34
29.38
31.44
29.61
17
4.136
Shares (diluted)M
6.410
6.809
6.960
7.379
8.179
8.395
9.096
9.476
10.31
4.203
4.213
6.93%
7.82%
31
5.20
Buyback yield%
7.25
7.70
7.34
5.53
5.40
8.21
6.36
7.76
7.30
21.54
7.76
7.30
7.32
49
0.344
D/E ratiox
0.142
0.155
0.157
0.179
0.197
0.184
0.209
0.210
0.212
0.101
1.607
0.209
0.182
78
572.9
Enterprise value¥M
398.2
395.5
450.0
441.1
527.7
601.0
709.8
778.5
878.8
206.0
252.4
14.78%
10.34%
60
308.1
LT debt¥M
450.6
492.0
482.1
525.4
475.0
518.9
510.8
544.8
611.9
356.4
697.9
3.10%
3.88%
72
Revenue
¥786.5M
4.11%
1.00×
Cost of revenue
¥454.9M
4.61%
1.05×
Operating expenses
¥155.5M
3.64%
0.96×
Goodwill & intangibles
16.45%