174.1
Revenue¥M
701.9
712.2
718.1
728.2
745.4
758.2
758.3
772.9
795.5
790.3
185.5
1.18%
1.24%
89
7.12
Revenue growth%
23.33
26.00
26.51
28.70
27.69
26.56
29.13
30.51
32.90
34.39
6.44
30.51
28.19
45
21.39
Gross margin%
27.82
28.92
31.48
33.28
31.13
29.67
31.99
34.09
36.06
38.37
2.94
34.09
31.74
48
28.85
Operating margin%
19.36
16.54
17.55
16.67
17.77
15.04
14.93
16.50
14.35
16.70
18.86
15.04
16.61
18
19.28
Net margin%
11.02
10.84
12.71
11.44
10.99
11.49
10.01
10.36
12.73
10.68
2.37
10.68
11.00
76
35.60
P/E ratio (avg)x
29.91
31.04
31.00
33.30
38.37
39.43
38.92
40.04
39.14
46.23
34.16
39.43
38.65
45
7.946
EV/EBITx
42.16
40.98
45.05
49.60
57.73
59.63
61.55
63.43
75.30
91.17
26.87
63.43
58.68
37
9.23
FCF yield (avg)%
26.21
28.29
29.71
28.85
28.75
27.22
29.35
28.67
25.95
25.71
19.53
27.22
28.48
52
9.31
FCF margin%
10.65
12.83
11.12
13.39
11.92
9.27
11.69
9.30
10.44
11.85
16.79
10.44
11.40
65
0.738
FCF / Net incomex
1.482
1.750
1.870
2.007
2.127
2.301
2.396
2.454
2.875
3.118
0.885
2.454
2.214
50
22.39
ROIC%
29.35
31.35
31.33
33.51
32.78
34.52
32.30
32.24
32.97
30.20
9.16
32.30
32.27
28
25.23
Return on equity%
25.74
26.93
29.47
27.95
25.66
27.73
30.72
27.78
30.45
27.47
27.96
27.78
27.76
85
24.38
Return on assets%
13.62
15.87
17.98
16.29
19.27
21.81
21.00
23.37
23.85
21.17
19.74
21.81
20.14
68
1.02
EPS¥
1.70
1.66
1.71
1.77
1.71
1.88
1.99
2.01
1.98
1.94
1.14
2.55%
1.87%
—
28.98
EPS growth%
23.59
21.04
21.98
21.35
19.18
19.05
17.72
17.38
19.95
17.40
7.31
17.72
19.56
81
2.36
Bookvalue per sh¥
1.89
2.15
2.27
2.49
2.65
3.09
2.95
3.13
3.37
3.29
0.54
4.46%
5.64%
—
0.56
FCF per share¥
1.42
1.41
1.47
1.37
1.21
1.23
1.28
1.30
1.38
1.30
2.22
1.39%
(0.71%)
—
0.88
Dividend per sh¥
0.55
0.51
0.53
0.56
0.49
0.48
0.45
0.39
0.34
0.33
1.85
(7.38%)
(5.01%)
—
20.17
Div yield (avg)%
21.35
21.02
22.64
23.59
24.26
26.35
24.57
24.28
26.04
24.50
7.37
24.57
24.27
33
28.17
Payout ratio%
23.38
22.12
24.69
24.60
23.87
26.65
27.07
24.08
21.29
22.86
29.20
24.08
23.98
6
199.5
Shares (diluted)M
205.4
219.7
193.8
204.7
182.9
179.7
171.5
161.3
155.7
158.7
193.4
(2.79%)
(3.53%)
89
22.55
Buyback yield%
34.73
37.56
38.13
37.60
35.23
33.28
35.27
33.54
32.32
31.42
23.05
33.28
34.98
21
0.195
D/E ratiox
1.461
1.551
1.732
1.874
1.866
1.670
1.540
1.547
1.618
1.444
0.612
1.547
1.585
78
362.7
Enterprise value¥M
56.30
53.86
57.11
64.01
65.69
68.70
68.31
70.74
72.75
82.69
457.2
4.71%
4.91%
73
0.551
LT debt¥B
0.824
0.987
0.975
0.960
0.987
1.127
1.251
1.341
1.319
1.408
0.295
7.38%
6.60%
16
Revenue
¥790.3M
1.24%
1.00×
Cost of revenue
¥553.2M
1.24%
1.00×
Operating expenses
¥154.2M
1.57%
1.03×
Goodwill & intangibles
18.04%