738.6
Revenue¥M
756.5
749.4
755.2
753.5
757.3
761.1
778.4
768.9
760.3
761.7
796.5
0.12%
0.34%
17
5.61
Revenue growth%
8.35
7.89
8.00
9.36
8.15
10.28
8.20
9.42
6.75
4.74
10.75
8.20
8.18
70
29.63
Gross margin%
15.20
17.51
16.02
13.22
14.59
14.43
13.01
13.32
13.56
10.79
27.57
13.32
13.99
40
17.95
Operating margin%
28.15
25.47
22.86
22.60
21.45
19.22
17.61
17.95
15.03
13.81
4.69
17.61
20.33
50
29.06
Net margin%
10.52
13.12
10.56
10.90
13.76
12.05
10.14
11.71
12.36
10.27
19.33
11.71
11.30
47
6.469
P/E ratio (avg)x
9.289
9.516
10.51
11.45
11.49
12.03
13.32
13.39
16.07
16.23
29.66
13.39
11.76
82
10.44
EV/EBITx
14.81
16.48
18.74
19.05
21.12
22.97
25.30
28.48
27.06
29.69
11.37
27.06
22.05
46
6.78
FCF yield (avg)%
20.14
22.98
23.58
21.68
24.66
22.25
24.36
24.23
26.56
29.21
11.82
24.36
23.90
67
9.93
FCF margin%
13.39
14.61
13.22
15.91
16.68
17.94
19.52
22.32
20.88
18.84
17.97
19.52
17.31
38
1.727
FCF / Net incomex
1.360
1.267
1.436
1.414
1.306
1.430
1.591
1.633
1.825
1.971
0.164
1.633
1.433
13
29.17
ROIC%
16.61
17.77
18.86
18.46
17.41
16.35
16.09
16.22
13.25
15.19
18.28
16.09
16.48
68
20.05
Return on equity%
25.15
24.74
24.59
24.44
24.07
23.43
21.77
19.96
20.66
17.90
24.83
20.66
23.75
84
6.40
Return on assets%
26.27
24.11
24.39
22.02
20.38
20.07
21.50
24.44
26.69
29.11
28.41
24.44
24.25
35
0.26
EPS¥
0.85
0.93
0.96
0.97
0.91
0.98
1.04
1.15
1.16
1.08
0.28
3.46%
2.77%
—
23.28
EPS growth%
3.34
5.46
4.51
3.48
0.98
1.79
0.40
0.59
2.49
0.59
14.30
0.59
2.14
25
0.47
Bookvalue per sh¥
0.39
0.37
0.40
0.44
0.42
0.40
0.42
0.39
0.44
0.43
0.33
0.41%
0.67%
—
0.30
FCF per share¥
0.10
0.10
0.09
0.08
0.08
0.09
0.09
0.08
0.09
0.08
0.32
(0.04%)
(2.70%)
—
0.35
Dividend per sh¥
0.64
0.57
0.58
0.56
0.54
0.55
0.51
0.49
0.46
0.49
0.39
(1.99%)
(1.70%)
—
11.49
Div yield (avg)%
24.80
24.94
22.91
20.75
22.70
21.37
20.13
19.63
17.89
20.32
6.98
20.13
21.06
8
25.11
Payout ratio%
37.41
35.48
34.77
36.25
35.51
36.13
38.84
37.96
35.01
37.18
3.63
37.18
36.19
33
0.411
Shares (diluted)B
0.536
0.626
0.663
0.681
0.709
0.822
0.882
0.896
0.949
1.030
0.423
7.76%
7.54%
12
28.68
Buyback yield%
12.82
15.23
16.50
15.55
15.61
18.06
17.08
15.71
13.17
11.06
14.02
15.71
15.58
11
1.645
D/E ratiox
0.176
0.166
0.168
0.156
0.175
0.165
0.184
0.191
0.184
0.197
0.479
0.184
0.176
42
0.071
Enterprise value¥B
0.967
1.004
1.185
1.161
1.176
1.340
1.456
1.389
1.491
1.467
0.645
4.51%
4.07%
63
759.4
LT debt¥M
401.9
408.2
436.1
459.0
485.6
564.2
610.6
674.5
694.6
774.6
293.6
9.79%
7.16%
33
Revenue
¥761.7M
0.34%
1.00×
Cost of revenue
¥490.2M
0.51%
1.02×
Operating expenses
¥132.8M
0.27%
0.99×
Cash and investments
15.51%