237.1
Revenue¥M
446.6
462.9
494.1
527.5
562.3
588.7
608.8
653.1
698.6
718.6
244.0
5.03%
5.42%
51
28.30
Revenue growth%
21.77
18.95
21.36
19.45
19.92
18.90
20.18
18.22
20.09
20.43
10.35
20.09
20.01
84
7.09
Gross margin%
12.93
15.20
12.53
13.63
15.94
15.80
12.89
10.81
10.89
10.29
25.20
10.89
12.91
93
28.79
Operating margin%
15.07
14.25
13.68
12.60
12.76
15.16
17.53
16.98
17.83
17.92
19.49
17.53
15.11
34
24.39
Net margin%
25.82
23.71
23.40
26.06
25.75
26.45
23.72
20.79
19.55
19.23
24.71
20.79
23.72
43
13.89
P/E ratio (avg)x
15.46
17.72
20.01
20.04
22.42
23.23
22.59
21.27
21.01
21.27
21.08
21.27
21.14
88
22.66
EV/EBITx
20.71
19.32
17.74
16.16
14.42
13.56
13.42
13.33
11.56
11.42
24.83
13.33
13.99
78
9.34
FCF yield (avg)%
32.21
29.91
28.36
27.06
27.55
24.81
23.79
21.58
23.89
21.17
17.39
23.79
25.94
67
4.82
FCF margin%
24.08
24.29
25.85
24.37
23.62
23.79
25.53
28.22
29.10
28.77
27.81
28.22
24.95
12
1.521
FCF / Net incomex
1.738
1.782
1.968
2.191
2.079
2.268
2.683
3.096
3.603
3.537
1.594
3.096
2.230
49
11.95
ROIC%
28.91
26.04
28.04
30.30
31.84
32.61
35.11
37.91
34.92
33.02
11.35
34.92
32.22
49
7.23
Return on equity%
20.85
22.48
22.34
20.36
22.93
22.82
22.37
19.83
21.19
20.63
3.09
21.19
21.76
31
27.84
Return on assets%
5.08
3.82
4.36
6.94
5.96
5.90
7.15
6.97
5.82
4.91
18.48
5.90
5.86
73
39.30
EPS¥
47.75
42.88
40.60
39.69
40.14
43.11
43.54
44.98
49.15
44.76
42.85
2.21%
(0.38%)
—
16.18
EPS growth%
18.05
18.53
16.47
18.28
20.27
21.24
19.72
19.94
19.69
22.24
28.17
19.94
19.71
54
17.27
Bookvalue per sh¥
110.12
126.50
132.20
132.16
137.65
155.35
152.41
174.40
186.48
173.87
81.50
4.78%
4.84%
—
102.28
FCF per share¥
74.73
67.11
61.57
60.95
61.14
60.99
62.03
56.63
60.51
54.74
59.60
(2.19%)
(2.32%)
—
43.85
Dividend per sh¥
36.49
33.32
31.10
29.07
30.70
29.09
27.09
27.45
29.94
31.36
17.90
0.42%
(1.97%)
—
22.54
Div yield (avg)%
18.69
17.62
18.50
21.19
20.27
17.89
15.46
13.11
15.65
15.62
4.29
15.62
17.75
41
13.96
Payout ratio%
12.24
12.92
14.34
16.41
16.38
16.24
17.56
17.30
16.28
17.92
25.73
17.30
16.33
30
4.775
Shares (diluted)M
5.095
5.494
5.066
5.137
5.779
5.752
5.764
5.199
5.320
5.553
4.700
(0.79%)
0.34%
67
23.19
Buyback yield%
10.20
9.73
7.33
9.55
8.71
6.16
4.97
5.92
8.65
9.05
5.37
6.16
8.68
8
0.427
D/E ratiox
1.332
1.457
1.368
1.445
1.313
1.412
1.236
1.206
1.275
1.110
0.351
1.236
1.322
85
0.264
Enterprise value¥B
0.920
0.996
0.970
0.924
0.993
0.947
0.946
1.031
1.225
1.328
0.345
6.00%
4.79%
8
553.4
LT debt¥M
124.9
133.2
135.2
119.0
121.0
120.6
121.5
129.2
125.2
122.9
609.6
0.33%
(0.92%)
59
Revenue
¥718.6M
5.42%
1.00×
Cost of revenue
¥346.0M
5.57%
1.01×
Operating expenses
¥147.3M
5.29%
0.99×
Cash and investments
20.02%
Goodwill & intangibles
19.07%