897.5
Revenue¥M
454.3
484.4
505.4
528.3
566.5
608.9
644.5
684.7
733.0
759.4
987.5
6.04%
5.68%
49
25.28
Revenue growth%
18.38
19.38
21.43
23.48
25.68
24.96
24.60
25.74
27.84
27.33
12.55
25.74
24.78
89
25.34
Gross margin%
18.84
19.70
21.91
24.83
25.25
22.84
24.59
26.67
27.62
27.77
20.60
26.67
24.71
40
8.03
Operating margin%
11.84
9.82
7.21
4.59
4.13
3.74
2.10
4.62
4.50
2.20
2.06
3.74
4.54
22
4.33
Net margin%
15.17
15.17
13.08
12.19
13.66
13.67
16.32
18.85
20.89
19.14
15.06
18.85
15.17
16
36.24
P/E ratio (avg)x
29.42
29.46
29.68
31.94
29.49
27.29
27.33
25.94
27.61
25.98
14.51
27.29
28.51
24
22.13
EV/EBITx
31.16
28.89
29.43
27.65
24.90
26.83
25.00
26.87
24.35
23.53
6.598
25.00
26.85
36
19.90
FCF yield (avg)%
10.85
13.02
14.24
17.04
19.65
18.22
18.83
21.10
20.94
23.24
17.29
20.94
18.52
29
6.12
FCF margin%
28.53
29.51
26.93
25.21
25.25
26.35
25.02
26.96
28.39
30.99
8.03
26.96
26.95
71
0.466
FCF / Net incomex
0.653
0.733
0.808
0.794
0.778
0.826
0.902
0.952
1.023
1.045
0.645
0.952
0.817
15
2.67
ROIC%
13.27
10.70
11.43
8.70
8.01
7.16
6.39
7.69
10.51
12.32
15.53
7.69
9.61
69
2.05
Return on equity%
25.80
25.33
23.21
25.73
26.66
26.16
24.78
27.12
28.78
28.28
19.79
27.12
25.98
37
26.62
Return on assets%
4.57
6.89
7.10
6.68
8.88
10.13
12.60
11.36
11.97
12.39
14.47
11.97
9.51
78
401.35
EPS¥
527.46
596.84
703.28
674.61
749.91
768.33
847.89
823.36
887.64
1,001
425.72
5.94%
7.20%
—
13.38
EPS growth%
15.06
18.05
15.50
14.95
12.70
15.23
14.22
14.43
17.19
15.27
18.83
15.23
15.15
37
350.98
Bookvalue per sh¥
839.84
846.21
947.45
1,020
1,152
1,151
1,234
1,343
1,523
1,469
374.74
4.99%
7.53%
—
186.01
FCF per share¥
156.15
161.64
163.43
179.16
172.06
169.76
189.22
194.03
184.02
163.28
259.62
(1.04%)
1.08%
—
365.70
Dividend per sh¥
535.65
523.27
489.85
554.20
623.35
665.80
692.20
701.59
782.94
723.79
396.11
3.03%
3.29%
—
28.30
Div yield (avg)%
2.11
1.12
1.87
0.40
2.50
0.95
0.40
0.40
0.46
0.40
5.25
0.40
0.71
69
25.66
Payout ratio%
2.42
3.23
5.21
6.18
3.75
5.83
8.49
5.79
3.39
4.06
19.33
5.79
4.63
33
0.685
Shares (diluted)M
0.582
0.514
0.494
0.487
0.531
0.491
0.455
0.421
0.458
0.427
0.659
(4.26%)
(2.52%)
36
18.18
Buyback yield%
26.38
25.29
24.33
27.04
29.34
30.46
28.77
28.91
26.90
24.51
26.07
28.77
26.97
21
1.228
D/E ratiox
0.310
0.289
0.256
0.259
0.227
0.237
0.214
0.192
0.175
0.150
0.692
0.192
0.232
28
0.536
Enterprise value¥B
0.931
1.049
1.214
1.282
1.530
1.760
1.945
2.223
2.498
2.627
0.307
11.42%
10.60%
59
224.9
LT debt¥M
754.5
754.6
829.3
908.8
834.4
754.5
807.2
728.1
741.3
820.1
189.1
(0.35%)
0.54%
60
Revenue
¥759.4M
5.68%
1.00×
Cost of revenue
¥383.4M
5.94%
1.02×
Operating expenses
¥119.6M
5.43%
0.98×