461.1
Revenue¥M
452.1
456.8
467.3
458.8
456.3
453.8
445.6
457.0
466.4
476.7
472.1
0.87%
0.33%
35
18.48
Revenue growth%
25.89
24.51
23.52
20.75
19.59
18.54
16.26
16.04
16.47
16.25
9.51
16.26
19.06
74
17.10
Gross margin%
22.33
19.48
21.38
24.25
22.13
19.43
18.69
17.31
15.25
12.39
15.30
17.31
19.45
75
17.76
Operating margin%
25.89
24.85
27.19
25.71
23.64
23.52
25.34
25.03
26.78
26.21
26.82
25.34
25.53
43
24.16
Net margin%
33.55
32.35
30.95
33.71
33.88
32.69
31.06
31.45
32.75
31.60
9.01
31.60
32.52
77
31.13
P/E ratio (avg)x
47.43
48.65
57.76
63.29
62.00
73.73
76.52
87.34
94.30
105.8
18.59
87.34
68.51
56
16.38
EV/EBITx
44.25
46.22
48.71
53.95
60.85
60.89
63.31
65.61
67.85
64.43
18.95
64.43
60.87
75
3.89
FCF yield (avg)%
29.79
30.89
32.67
34.09
32.54
31.21
30.29
27.68
26.74
24.37
5.46
27.68
30.59
93
9.26
FCF margin%
13.39
11.05
12.46
12.40
9.81
11.92
11.59
13.12
13.89
12.94
11.57
12.94
12.43
73
1.458
FCF / Net incomex
1.202
1.184
1.210
1.302
1.138
1.114
1.126
1.195
1.133
1.137
1.578
1.133
1.161
90
3.27
ROIC%
25.70
23.41
24.69
22.49
24.89
24.23
22.73
24.16
23.24
23.79
13.27
23.79
23.97
61
4.55
Return on equity%
13.67
12.41
13.02
12.23
11.87
13.71
11.05
12.58
11.44
14.31
23.36
12.58
12.49
9
2.80
Return on assets%
34.12
31.52
31.63
32.31
35.08
35.19
36.03
37.65
39.32
38.50
26.03
37.65
35.13
54
2.80
EPS¥
0.36
0.35
0.38
0.34
0.30
0.29
0.31
0.34
0.29
0.31
3.10
0.89%
(2.89%)
—
26.35
EPS growth%
12.31
15.02
17.99
17.20
17.67
18.52
18.40
15.86
15.03
17.11
19.53
17.11
17.16
85
0.79
Bookvalue per sh¥
2.87
2.92
3.15
3.52
3.36
3.38
3.31
3.36
3.68
3.61
0.79
1.41%
3.51%
—
2.12
FCF per share¥
2.90
3.16
3.22
3.53
3.95
4.50
4.95
5.30
5.44
6.27
0.55
9.66%
9.10%
—
1.06
Dividend per sh¥
1.24
1.07
1.18
1.27
1.12
1.21
1.25
1.34
1.24
1.28
1.95
2.64%
(0.31%)
—
26.60
Div yield (avg)%
18.30
16.27
14.27
16.00
14.17
13.01
13.56
16.41
13.70
16.50
6.30
13.70
15.14
6
28.69
Payout ratio%
19.92
20.45
22.71
25.06
25.39
27.61
25.10
24.49
21.77
19.67
28.54
24.49
23.60
51
101.0
Shares (diluted)M
148.4
172.1
196.2
205.5
242.3
264.3
289.5
335.2
398.7
390.6
102.6
10.02%
10.73%
93
7.43
Buyback yield%
4.44
7.24
5.82
5.31
7.77
6.74
7.64
5.96
6.61
7.04
28.21
6.74
6.68
19
0.194
D/E ratiox
1.628
1.421
1.298
1.115
1.174
1.181
1.143
1.082
1.047
0.961
0.965
1.082
1.158
72
182.2
Enterprise value¥M
523.5
521.4
542.0
540.7
598.5
670.4
751.1
789.6
780.0
809.5
45.69
6.23%
4.49%
59
116.0
LT debt¥M
251.3
281.6
262.7
292.9
316.5
301.3
269.6
288.4
300.4
281.9
422.0
(2.29%)
0.65%
63
Revenue
¥476.7M
0.33%
1.00×
Cost of revenue
¥287.8M
0.50%
1.02×
Operating expenses
¥61.73M
(0.08%)
0.96×
Return on capital
186.99%
Spread over hurdle
177.01%