367.9
Revenue¥M
241.3
259.6
270.6
286.7
302.1
317.5
328.1
342.2
362.8
374.8
381.2
4.41%
5.06%
26
28.48
Revenue growth%
18.30
20.54
18.42
19.22
17.44
17.39
16.90
15.73
17.14
15.86
15.93
16.90
17.42
39
5.87
Gross margin%
15.94
14.16
16.61
15.50
12.59
13.34
11.20
12.60
11.23
9.55
24.49
11.23
12.97
77
18.15
Operating margin%
16.91
15.20
16.78
15.70
16.30
13.65
10.93
11.50
14.24
14.18
24.27
13.65
14.72
65
19.54
Net margin%
24.33
23.29
26.15
24.25
24.02
24.85
27.23
26.14
24.87
26.98
18.13
26.14
24.86
37
34.70
P/E ratio (avg)x
18.54
19.91
21.42
23.67
24.14
22.78
21.87
22.16
24.53
27.52
31.68
22.78
22.47
77
26.19
EV/EBITx
18.99
17.73
16.45
16.99
15.65
15.78
15.43
13.75
14.39
12.63
19.97
14.39
15.72
47
15.46
FCF yield (avg)%
20.60
22.62
21.64
23.49
23.51
20.64
22.14
23.64
25.43
26.73
6.49
23.64
23.05
50
27.03
FCF margin%
31.60
34.59
32.72
35.66
34.32
33.73
32.98
31.81
32.52
29.99
17.36
32.52
32.85
29
1.041
FCF / Net incomex
0.659
0.633
0.627
0.621
0.636
0.687
0.604
0.643
0.687
0.654
1.402
0.654
0.639
40
3.80
ROIC%
36.40
36.07
35.60
34.05
34.21
35.90
38.63
36.38
37.50
40.39
25.68
37.50
36.22
7
18.63
Return on equity%
20.86
22.03
19.66
17.78
18.84
16.52
17.86
17.88
15.29
15.54
11.04
16.52
17.87
58
20.29
Return on assets%
11.02
13.11
10.59
9.45
6.60
6.04
5.70
5.97
5.03
7.74
5.02
5.97
7.17
79
11.83
EPS¥
6.66
6.54
6.37
6.84
7.55
7.81
7.58
8.59
9.14
9.63
12.32
5.00%
3.19%
—
17.73
EPS growth%
16.78
15.52
15.40
16.95
17.54
18.43
15.95
14.03
12.97
13.02
9.36
14.03
15.73
85
8.03
Bookvalue per sh¥
12.49
13.66
14.89
14.84
16.66
15.10
17.25
18.29
18.24
16.56
13.95
(0.12%)
2.84%
—
5.23
FCF per share¥
16.16
15.63
13.99
13.65
13.00
11.60
11.12
10.02
10.36
10.62
22.38
(3.96%)
(5.21%)
—
26.52
Dividend per sh¥
25.50
25.91
27.38
27.76
29.37
28.75
27.63
26.06
23.90
21.57
10.39
(5.99%)
(0.81%)
—
5.07
Div yield (avg)%
23.90
25.52
26.44
26.52
23.77
21.99
24.68
21.74
23.66
26.57
7.46
23.66
24.29
57
3.41
Payout ratio%
26.27
27.59
28.02
27.36
28.82
26.96
26.76
25.43
28.35
27.14
12.28
26.96
27.25
51
8.323
Shares (diluted)M
12.80
14.14
15.05
14.45
17.23
19.17
22.76
24.17
28.26
28.74
8.295
10.78%
8.54%
85
4.31
Buyback yield%
7.17
5.40
4.81
2.19
2.17
3.74
4.10
6.53
4.89
3.19
17.29
4.10
4.45
68
0.515
D/E ratiox
2.004
2.243
2.138
2.426
2.509
2.597
2.437
2.473
2.813
2.783
0.462
2.597
2.455
69
311.7
Enterprise value¥M
469.6
461.6
476.1
439.1
488.6
551.9
571.8
582.4
563.6
564.3
192.7
2.92%
2.21%
15
221.8
LT debt¥M
213.6
196.8
190.2
210.8
237.7
255.2
245.8
270.1
248.7
238.2
229.6
0.04%
0.33%
34
Revenue
¥374.8M
5.06%
1.00×
Cost of revenue
¥262.4M
5.06%
1.00×
Operating expenses
¥64.73M
5.70%
1.06×
Cash and investments
15.53%