595.1
Revenue¥M
233.1
257.5
279.5
305.7
324.6
349.2
378.1
415.7
446.1
491.0
648.1
8.63%
8.60%
89
23.42
Revenue growth%
21.25
22.30
22.28
19.90
22.85
25.27
26.17
26.05
26.68
27.27
19.16
26.17
24.06
11
22.51
Gross margin%
28.42
28.56
26.05
26.61
27.68
25.45
26.85
25.80
24.52
26.03
27.39
25.80
26.33
24
10.72
Operating margin%
16.99
19.24
16.42
15.21
15.74
15.31
13.49
14.62
13.61
11.72
24.48
13.61
15.26
14
8.42
Net margin%
5.14
2.53
0.40
0.40
0.40
0.40
0.40
0.40
1.65
4.43
24.73
0.40
0.40
51
11.72
P/E ratio (avg)x
18.64
18.24
21.22
23.26
27.49
28.97
28.23
27.85
32.64
35.80
10.40
28.97
27.67
90
14.97
EV/EBITx
55.66
61.34
67.80
78.95
83.01
82.43
100.2
118.7
122.8
143.7
32.66
118.7
82.72
91
13.97
FCF yield (avg)%
2.20
3.34
2.85
1.11
2.33
1.49
0.85
2.89
3.34
1.39
21.00
1.49
2.27
51
21.16
FCF margin%
17.07
16.44
13.60
10.74
13.29
11.12
12.41
13.39
11.93
13.44
20.70
12.41
13.34
26
1.372
FCF / Net incomex
1.785
1.872
1.950
2.038
2.016
1.848
1.965
1.973
2.039
1.860
1.405
1.965
1.958
32
25.99
ROIC%
18.52
17.19
17.55
18.72
17.71
19.88
21.36
19.83
18.07
16.34
21.02
19.83
18.30
79
23.60
Return on equity%
27.93
25.70
27.70
29.33
28.87
29.41
27.48
27.47
27.76
26.31
22.63
27.48
27.73
14
26.41
Return on assets%
26.11
23.96
22.32
22.46
24.96
26.21
26.82
26.61
29.16
26.58
8.85
26.61
26.16
55
89.84
EPS¥
89.01
84.45
76.22
80.78
87.22
87.07
86.99
85.73
83.82
75.06
95.25
(2.96%)
(2.46%)
—
4.79
EPS growth%
23.36
24.88
22.34
21.38
24.33
27.05
25.22
27.41
24.67
24.47
28.76
25.22
24.57
70
33.93
Bookvalue per sh¥
161.71
189.14
185.53
208.13
226.32
262.19
255.59
274.19
296.05
343.32
144.17
8.69%
8.89%
—
66.52
FCF per share¥
88.60
89.95
95.35
101.83
113.38
131.48
130.36
122.92
129.32
127.89
142.10
2.44%
3.53%
—
120.10
Dividend per sh¥
206.84
216.27
214.82
225.06
226.78
231.44
252.48
257.94
274.36
307.47
125.05
6.28%
4.73%
—
12.69
Div yield (avg)%
1.46
3.50
1.50
3.14
0.62
0.40
2.76
3.24
4.89
4.25
15.73
3.24
2.95
48
15.31
Payout ratio%
13.70
11.29
10.98
11.40
13.65
16.25
15.72
14.04
13.88
15.20
24.32
15.20
13.79
6
2.410
Shares (diluted)M
2.321
2.176
1.981
2.194
1.939
1.917
1.987
1.785
1.797
1.784
2.497
(1.66%)
(1.85%)
13
27.10
Buyback yield%
4.87
6.10
8.01
10.24
10.06
11.33
14.16
12.56
10.82
8.01
18.36
11.33
10.15
60
0.173
D/E ratiox
0.440
0.430
0.485
0.510
0.494
0.510
0.468
0.448
0.464
0.446
1.049
0.464
0.466
90
649.4
Enterprise value¥M
610.4
637.1
578.5
532.5
538.9
570.5
533.5
560.0
603.4
563.4
580.1
0.89%
(1.44%)
71
0.472
LT debt¥B
0.509
0.556
0.645
0.760
0.792
0.816
0.859
0.865
0.922
1.033
0.502
5.47%
7.53%
61
Revenue
¥491.0M
8.60%
1.00×
Cost of revenue
¥328.3M
8.69%
1.01×
Operating expenses
¥87.91M
8.94%
1.03×
Goodwill & intangibles
16.07%