54.84
Revenue¥M
261.3
268.9
276.4
287.5
298.4
302.2
312.7
321.5
334.1
61.36
64.84
3.05%
3.39%
79
15.31
Revenue growth%
14.83
16.94
16.13
13.98
16.07
17.77
18.30
16.30
13.66
23.35
17.74
16.30
16.17
52
28.16
Gross margin%
25.32
25.40
24.39
22.31
24.44
26.67
27.27
27.21
24.30
25.19
20.89
26.67
24.88
14
18.52
Operating margin%
21.63
21.83
21.48
19.77
22.63
20.81
22.41
24.61
22.98
27.84
9.44
22.63
21.75
25
21.24
Net margin%
16.38
15.57
17.33
14.82
12.89
10.33
9.30
9.31
11.71
8.24
10.33
10.33
13.81
28
20.57
P/E ratio (avg)x
18.07
19.41
18.84
19.07
18.70
19.17
20.16
19.33
20.32
24.06
6.068
19.33
19.12
68
37.81
EV/EBITx
21.44
22.53
23.43
22.14
21.46
20.65
20.01
21.73
24.85
36.14
22.78
21.46
21.59
14
25.81
FCF yield (avg)%
25.10
26.91
28.10
29.77
27.76
25.86
28.83
26.54
26.41
26.06
25.08
26.54
26.72
84
3.87
FCF margin%
14.11
11.44
10.84
9.44
8.28
10.77
10.75
8.81
9.87
9.79
21.87
9.87
10.76
51
1.728
FCF / Net incomex
0.256
0.244
0.251
0.243
0.255
0.270
0.283
0.308
0.313
0.354
1.130
0.283
0.256
55
15.00
ROIC%
33.87
35.62
34.93
33.76
31.31
31.26
30.68
29.25
27.88
27.14
18.45
30.68
31.29
77
8.07
Return on equity%
8.87
8.07
10.16
10.95
13.94
14.10
15.47
13.83
14.49
5.17
27.22
14.10
12.39
86
28.16
Return on assets%
8.84
9.12
7.45
7.64
6.73
6.60
5.04
6.89
7.92
15.38
12.56
6.73
7.54
35
89.66
EPS¥
196.05
205.10
229.97
234.99
231.15
270.16
268.82
273.50
327.83
93.00
106.60
6.89%
7.13%
—
20.17
EPS growth%
14.74
16.86
14.06
15.11
18.07
17.86
18.16
20.38
22.75
14.25
12.79
18.16
17.36
50
98.43
Bookvalue per sh¥
24.05
26.53
26.24
31.20
34.99
35.15
42.20
46.59
51.39
48.42
97.06
10.50%
9.39%
—
30.57
FCF per share¥
59.30
60.90
55.49
62.44
66.25
67.08
73.00
70.64
64.53
94.70
86.71
0.66%
1.10%
—
73.61
Dividend per sh¥
84.17
87.61
86.25
91.24
89.18
101.98
97.42
102.31
103.90
66.70
29.43
2.63%
4.82%
—
18.34
Div yield (avg)%
26.10
28.39
26.72
25.34
26.09
28.92
31.76
29.75
30.25
7.00
23.47
29.75
27.55
16
16.50
Payout ratio%
19.66
21.80
22.04
23.66
25.19
23.58
24.86
23.27
25.80
24.05
9.15
24.86
23.43
49
1.428
Shares (diluted)M
1.567
1.558
1.758
1.925
2.069
2.010
2.347
2.499
2.652
1.395
1.471
6.62%
5.24%
20
8.96
Buyback yield%
24.32
24.02
23.83
22.35
19.77
21.95
21.43
19.67
22.11
5.87
8.50
21.43
22.03
21
1.284
D/E ratiox
1.401
1.499
1.554
1.475
1.646
1.622
1.770
1.617
1.754
0.132
1.335
1.646
1.586
73
273.5
Enterprise value¥M
31.95
34.10
33.33
33.83
31.48
32.92
30.83
29.61
26.49
46.37
159.5
(4.77%)
(4.41%)
81
181.3
LT debt¥M
185.5
179.9
194.2
181.1
185.4
191.3
172.5
185.5
206.3
98.55
114.8
2.64%
2.78%
19
Revenue
¥334.1M
3.39%
1.00×
Cost of revenue
¥233.9M
3.39%
1.00×
Operating expenses
¥62.24M
3.81%
1.04×