379.0
Revenue¥M
584.7
600.5
626.7
658.6
678.7
692.0
719.1
759.1
777.6
805.0
416.7
3.47%
3.74%
48
27.71
Revenue growth%
17.16
14.52
14.39
12.21
12.58
15.34
16.98
19.69
18.69
19.28
4.14
18.69
16.16
95
23.43
Gross margin%
11.76
12.89
14.45
16.36
17.37
18.88
21.18
22.99
25.68
23.17
21.79
22.99
18.12
40
28.51
Operating margin%
4.70
6.34
7.43
7.37
6.12
7.14
6.97
8.42
8.59
8.33
21.43
8.33
7.26
7
5.92
Net margin%
31.75
34.35
35.44
34.83
34.12
33.70
35.62
37.88
38.35
37.02
18.37
37.02
35.13
9
30.59
P/E ratio (avg)x
21.51
23.35
24.62
26.23
27.04
27.84
23.71
24.65
26.21
26.68
18.50
26.21
25.43
47
7.462
EV/EBITx
19.40
21.23
19.21
19.37
19.55
18.78
16.78
17.42
18.59
18.72
13.46
18.59
18.99
89
2.73
FCF yield (avg)%
18.98
19.50
18.20
20.88
18.27
21.06
21.29
23.71
25.18
27.53
26.97
23.71
20.97
8
24.00
FCF margin%
23.13
23.33
21.53
18.58
17.12
18.22
18.44
19.43
18.34
16.81
8.39
18.34
18.51
60
0.541
FCF / Net incomex
1.389
1.458
1.588
1.633
1.628
1.697
1.733
1.879
1.896
1.920
1.681
1.879
1.665
17
28.60
ROIC%
1.06
3.11
2.45
1.42
1.35
0.40
2.92
1.41
1.77
2.20
18.80
1.77
1.60
80
14.95
Return on equity%
27.09
28.18
27.98
28.62
26.57
23.86
21.39
22.53
23.24
21.70
21.28
22.53
25.22
29
27.13
Return on assets%
21.65
21.39
24.22
24.72
26.16
25.05
25.35
25.24
25.86
28.47
6.36
25.35
25.15
21
155.76
EPS¥
40.35
36.03
37.01
38.74
35.85
33.50
32.24
30.22
30.19
31.63
167.26
(2.48%)
(2.56%)
—
20.03
EPS growth%
0.66
0.40
0.40
0.68
2.34
3.13
5.63
4.04
3.75
5.91
20.95
4.04
2.73
87
90.66
Bookvalue per sh¥
124.11
116.27
125.69
134.92
122.57
133.63
148.44
133.59
141.53
157.99
144.63
5.21%
3.35%
—
88.12
FCF per share¥
175.96
179.45
188.03
215.29
217.00
248.74
260.65
284.46
296.49
298.96
49.93
6.62%
6.01%
—
68.96
Dividend per sh¥
85.40
93.07
108.39
125.70
131.18
135.91
158.34
150.22
174.88
174.41
116.49
5.86%
9.03%
—
2.23
Div yield (avg)%
15.69
18.27
21.22
22.79
23.44
23.67
25.49
25.89
25.45
26.56
6.47
25.49
23.55
38
8.02
Payout ratio%
11.44
11.71
11.56
8.64
10.10
12.60
12.03
11.83
10.41
12.80
19.35
12.03
11.64
72
3.591
Shares (diluted)M
3.801
3.732
4.253
4.493
4.757
4.812
4.937
5.035
4.812
5.533
3.596
3.07%
3.20%
11
7.11
Buyback yield%
4.21
6.11
6.65
5.30
3.23
1.36
0.40
3.40
5.49
3.04
15.66
3.04
3.80
81
0.717
D/E ratiox
1.566
1.555
1.543
1.652
1.535
1.533
1.649
1.765
1.663
1.677
0.349
1.663
1.607
57
391.0
Enterprise value¥M
205.0
195.0
214.0
222.8
214.2
229.1
253.8
281.9
260.7
265.4
417.7
4.38%
3.21%
50
693.4
LT debt¥M
199.1
167.4
143.0
147.9
124.9
126.0
114.5
111.7
117.1
111.7
585.5
(2.22%)
(6.11%)
94
Revenue
¥805.0M
3.74%
1.00×
Cost of revenue
¥563.5M
3.74%
1.00×
Operating expenses
¥150.7M
3.61%
0.99×
Goodwill & intangibles
19.71%