232.9
Revenue¥M
757.1
751.7
770.2
785.2
808.8
819.3
822.4
834.9
867.6
864.8
260.8
1.35%
1.50%
36
19.70
Revenue growth%
25.09
22.77
25.67
28.26
31.17
30.96
28.43
27.13
28.32
25.82
4.97
28.32
27.69
11
4.32
Gross margin%
25.42
28.10
29.50
31.31
28.59
29.39
27.22
25.54
24.09
23.92
21.02
25.54
27.66
46
13.94
Operating margin%
16.11
16.27
14.88
13.08
10.93
9.03
9.85
11.25
10.52
9.92
21.07
9.92
11.09
64
20.03
Net margin%
17.44
18.58
20.00
19.96
21.30
24.23
24.73
26.60
27.58
28.67
26.00
26.60
22.77
18
22.97
P/E ratio (avg)x
8.592
9.036
8.235
8.809
8.059
8.595
9.170
10.27
10.13
11.39
24.21
10.13
8.923
67
30.97
EV/EBITx
22.20
24.22
24.55
26.21
28.81
28.38
29.40
29.40
32.56
32.37
24.84
29.40
28.60
19
7.27
FCF yield (avg)%
5.39
7.99
10.48
7.90
9.27
11.80
10.51
8.55
9.69
10.59
28.31
10.51
9.48
48
13.37
FCF margin%
13.54
13.23
11.13
12.03
13.41
13.95
14.09
12.27
10.56
12.96
8.75
12.96
13.10
26
1.637
FCF / Net incomex
0.871
0.888
0.804
0.796
0.778
0.738
0.737
0.819
0.839
0.847
0.192
0.819
0.811
76
20.33
ROIC%
24.71
25.79
24.66
24.60
26.63
27.94
25.82
23.80
26.39
26.24
9.60
26.24
25.80
53
22.29
Return on equity%
9.92
8.92
9.60
12.53
10.29
10.89
12.70
13.28
15.32
13.41
28.14
13.28
11.71
38
15.79
Return on assets%
21.34
20.07
17.94
15.47
16.24
14.00
14.37
15.66
15.48
13.21
21.85
14.37
15.57
71
1.23
EPS¥
0.59
0.62
0.62
0.65
0.67
0.62
0.61
0.61
0.56
0.53
1.33
(4.62%)
(0.15%)
—
3.56
EPS growth%
16.17
14.35
13.74
13.73
14.68
13.87
12.16
13.47
13.38
15.96
7.97
13.47
13.80
79
1.62
Bookvalue per sh¥
2.55
2.85
2.94
3.14
3.56
3.84
3.85
4.22
4.87
4.90
1.29
6.61%
8.05%
—
0.89
FCF per share¥
0.62
0.59
0.61
0.68
0.76
0.71
0.76
0.85
0.86
0.97
1.69
5.13%
3.97%
—
1.83
Dividend per sh¥
1.84
1.78
1.90
2.00
1.96
2.19
2.03
1.97
1.94
1.96
1.59
(0.06%)
(0.06%)
—
11.80
Div yield (avg)%
22.28
20.59
18.08
15.98
17.90
18.75
20.89
19.13
17.50
16.22
15.31
18.75
18.42
27
13.61
Payout ratio%
36.12
37.73
39.36
37.38
37.24
36.20
35.10
36.26
37.25
39.48
7.88
36.26
37.25
12
0.381
Shares (diluted)B
0.781
0.906
0.982
1.037
1.056
1.270
1.492
1.728
1.995
2.099
0.368
14.73%
12.16%
67
27.00
Buyback yield%
19.75
18.31
15.50
17.59
18.09
17.72
16.30
16.14
14.31
16.39
15.82
16.30
16.99
85
0.183
D/E ratiox
0.405
0.471
0.515
0.559
0.598
0.637
0.650
0.739
0.831
0.800
1.375
0.739
0.617
57
0.266
Enterprise value¥B
1.020
0.997
0.975
1.054
1.192
1.201
1.113
1.215
1.279
1.304
0.328
1.80%
1.60%
31
0.753
LT debt¥B
0.507
0.527
0.538
0.606
0.604
0.661
0.711
0.707
0.759
0.749
1.122
4.41%
3.77%
50
Revenue
¥864.8M
1.50%
1.00×
Cost of revenue
¥400.5M
1.06%
0.96×
Operating expenses
¥198.0M
2.06%
1.06×
Cash and investments
11.60%