289.7
Revenue¥M
630.0
655.9
662.7
674.5
701.0
715.2
726.9
765.2
794.2
825.6
323.7
3.33%
2.83%
21
24.08
Revenue growth%
14.21
16.11
13.94
15.87
16.88
16.94
19.88
21.71
22.29
22.62
9.65
21.71
16.91
9
4.95
Gross margin%
1.45
3.98
5.00
2.16
3.88
3.43
3.60
6.07
3.63
6.17
15.37
3.63
3.76
63
18.97
Operating margin%
33.50
33.48
35.07
33.72
32.10
30.65
30.82
28.10
25.20
24.66
7.45
28.10
31.46
56
15.14
Net margin%
13.83
12.22
14.11
13.62
14.40
15.28
16.72
19.44
18.50
21.23
20.21
18.50
14.84
68
35.62
P/E ratio (avg)x
30.27
32.86
31.37
27.28
28.66
26.61
28.74
29.12
25.48
26.64
18.77
26.64
28.70
78
17.12
EV/EBITx
39.37
45.43
47.64
49.14
56.35
55.75
65.50
71.11
69.84
67.00
35.05
67.00
56.05
35
25.86
FCF yield (avg)%
11.69
13.60
13.79
13.45
15.04
15.09
16.57
16.77
17.72
20.09
19.65
16.77
15.06
63
4.28
FCF margin%
21.84
20.90
19.90
22.09
19.60
18.71
19.96
19.52
21.27
19.20
4.93
19.52
19.93
74
1.462
FCF / Net incomex
1.776
1.734
1.728
1.818
1.944
2.011
2.302
2.442
2.748
3.187
0.103
2.442
1.977
14
23.55
ROIC%
24.86
22.59
23.18
25.56
22.60
20.30
20.01
21.27
19.27
16.47
16.06
20.01
21.93
27
10.07
Return on equity%
18.58
17.28
19.67
18.44
16.53
18.18
19.90
20.29
22.76
24.43
20.87
20.29
19.13
11
29.65
Return on assets%
9.92
10.27
12.62
14.22
11.51
11.35
12.95
11.04
11.32
12.34
12.43
11.35
11.43
23
0.26
EPS¥
0.80
0.84
0.84
0.86
0.90
1.07
1.17
1.22
1.28
1.26
0.28
7.01%
5.97%
—
21.18
EPS growth%
0.40
1.40
4.30
1.44
0.40
0.40
0.40
1.47
0.40
0.40
27.35
0.40
0.40
42
0.24
Bookvalue per sh¥
0.17
0.16
0.15
0.15
0.14
0.12
0.11
0.10
0.11
0.11
0.37
(3.38%)
(3.78%)
—
0.26
FCF per share¥
0.17
0.18
0.16
0.16
0.15
0.15
0.16
0.15
0.14
0.15
0.46
(0.17%)
(1.53%)
—
0.38
Dividend per sh¥
0.50
0.54
0.50
0.52
0.58
0.63
0.71
0.76
0.69
0.72
0.33
4.43%
3.23%
—
26.89
Div yield (avg)%
17.25
20.21
18.20
15.50
15.30
13.87
14.67
15.10
12.92
10.19
28.48
13.87
15.20
53
12.85
Payout ratio%
26.58
23.59
26.12
26.60
24.07
22.34
23.30
24.02
26.67
24.28
4.47
24.02
24.17
39
0.847
Shares (diluted)B
1.008
0.951
1.021
1.055
0.964
1.049
1.062
1.109
1.201
1.313
0.809
6.38%
3.40%
89
29.93
Buyback yield%
24.37
27.09
28.85
30.26
29.63
32.18
34.05
36.05
34.09
35.02
5.98
34.09
31.22
21
1.587
D/E ratiox
1.484
1.680
1.628
1.665
1.893
2.019
2.369
2.704
2.725
2.769
1.355
2.704
1.956
64
712.4
Enterprise value¥M
61.95
65.82
67.58
70.63
68.23
69.14
66.36
64.68
71.17
68.50
40.72
0.08%
1.14%
51
607.4
LT debt¥M
112.6
115.2
112.8
113.1
117.9
110.8
100.5
106.4
120.0
130.3
520.3
2.02%
1.29%
94
Revenue
¥825.6M
2.83%
1.00×
Cost of revenue
¥517.9M
2.78%
0.99×
Operating expenses
¥180.2M
3.28%
1.04×
Goodwill & intangibles
17.15%