488.2
Revenue¥M
452.8
487.6
530.7
585.3
641.1
704.1
757.1
833.5
902.5
975.9
512.9
8.77%
8.83%
43
24.90
Revenue growth%
25.59
22.94
22.49
24.17
26.10
24.18
24.09
21.34
22.59
19.86
6.99
22.59
23.51
84
21.22
Gross margin%
18.90
20.69
23.60
24.19
22.13
21.96
24.84
25.04
25.90
26.74
16.83
25.04
23.90
81
3.21
Operating margin%
10.21
7.89
8.23
8.96
11.04
13.84
14.29
15.38
17.40
15.02
8.81
15.02
12.44
86
13.95
Net margin%
8.79
6.28
4.79
3.13
2.26
1.74
1.44
3.11
5.91
4.21
9.47
3.11
3.67
41
22.60
P/E ratio (avg)x
8.847
10.48
12.22
14.46
14.42
15.12
17.59
18.49
20.81
22.29
12.10
18.49
14.79
81
14.30
EV/EBITx
62.95
62.26
73.75
71.86
81.61
95.62
108.6
113.5
118.2
131.7
11.84
113.5
88.62
73
8.43
FCF yield (avg)%
9.04
8.46
7.48
8.72
8.00
7.32
4.83
4.27
2.24
3.50
6.92
4.27
7.40
55
17.55
FCF margin%
17.71
19.28
21.38
21.54
22.89
23.70
21.36
20.36
19.73
20.08
28.36
20.36
20.86
42
0.822
FCF / Net incomex
2.214
2.282
2.401
2.557
2.491
2.901
3.016
3.173
3.165
2.955
1.152
3.016
2.729
61
2.12
ROIC%
7.59
6.35
8.94
10.56
12.86
13.65
13.83
14.33
15.73
16.77
14.87
14.33
13.25
86
17.31
Return on equity%
11.36
13.28
11.92
12.08
14.38
16.22
17.11
17.52
16.43
16.38
6.47
16.43
15.30
46
15.83
Return on assets%
12.19
11.49
11.95
12.36
12.94
14.32
16.64
16.11
18.16
20.77
14.80
16.64
13.63
67
22.84
EPS¥
20.80
20.59
22.67
24.31
26.82
26.38
26.80
25.15
25.73
25.85
24.40
(0.73%)
3.39%
—
26.95
EPS growth%
16.49
16.53
14.43
16.74
19.69
19.22
22.07
23.30
22.68
25.56
10.22
22.68
19.45
57
30.25
Bookvalue per sh¥
15.10
15.19
15.52
18.17
20.37
23.76
28.06
31.69
31.71
35.29
28.16
11.61%
10.50%
—
35.41
FCF per share¥
10.17
9.96
9.94
9.41
9.67
10.57
10.18
9.19
9.76
8.74
27.87
(2.00%)
(0.47%)
—
32.83
Dividend per sh¥
36.61
38.47
39.89
36.58
40.08
36.79
39.84
37.42
35.11
37.36
24.84
(1.40%)
0.95%
—
2.64
Div yield (avg)%
7.46
5.63
7.16
8.28
11.01
11.87
10.70
9.01
7.05
8.72
11.07
9.01
8.50
37
9.49
Payout ratio%
20.46
19.27
18.86
19.16
21.24
19.38
18.97
17.98
18.70
20.71
26.63
18.97
19.22
27
8.748
Shares (diluted)M
9.182
8.982
9.684
9.101
9.855
10.57
11.13
12.27
12.12
11.56
9.024
3.24%
1.97%
58
14.96
Buyback yield%
0.86
0.48
0.40
0.40
0.40
2.10
4.31
1.91
3.87
1.46
18.63
2.10
1.16
81
0.312
D/E ratiox
1.390
1.579
1.608
1.863
1.780
1.930
2.050
2.050
2.086
2.245
1.175
2.050
1.897
64
776.4
Enterprise value¥M
827.1
855.8
858.7
842.9
879.6
852.3
861.2
905.7
828.9
857.8
849.5
(0.50%)
1.03%
81
358.9
LT debt¥M
720.8
696.6
651.2
753.8
751.9
749.3
823.0
818.3
781.4
875.7
342.1
3.09%
1.59%
66
Revenue
¥975.9M
8.83%
1.00×
Cost of revenue
¥543.0M
9.03%
1.02×
Operating expenses
¥123.4M
8.27%
0.95×
Cash and investments
17.91%
Goodwill & intangibles
14.29%