925.0
Revenue¥M
637.9
665.4
702.6
714.9
758.1
784.8
798.7
835.1
876.0
923.1
987.2
4.02%
4.29%
29
29.88
Revenue growth%
8.58
6.12
5.57
4.26
5.72
5.80
3.09
1.51
0.40
0.40
27.27
1.51
4.92
75
10.76
Gross margin%
32.82
34.75
35.35
35.94
33.51
32.20
32.73
35.08
37.72
38.51
2.61
35.08
34.92
51
27.96
Operating margin%
36.65
38.05
38.26
38.86
39.87
37.66
38.35
38.60
40.28
38.74
23.06
38.60
38.48
52
22.44
Net margin%
26.07
25.41
23.11
23.96
21.20
18.67
18.71
18.62
17.72
20.35
26.15
18.67
20.77
31
24.42
P/E ratio (avg)x
46.05
54.80
64.13
64.49
64.35
64.90
77.57
87.24
88.34
95.21
14.32
87.24
64.69
48
9.275
EV/EBITx
36.56
37.93
35.32
36.23
37.10
35.15
33.98
32.85
30.19
32.20
13.78
32.85
35.24
33
24.65
FCF yield (avg)%
27.25
28.59
27.51
29.91
31.52
34.19
33.08
30.79
31.78
30.99
12.47
31.78
30.89
75
5.89
FCF margin%
3.64
1.90
3.11
4.38
2.33
0.40
2.72
2.61
0.40
1.24
18.62
1.24
2.47
11
0.675
FCF / Net incomex
1.845
1.926
2.264
2.397
2.675
2.603
2.849
2.809
2.739
2.719
0.680
2.739
2.639
14
12.55
ROIC%
29.10
32.02
30.83
32.59
35.00
34.09
37.03
39.77
37.95
36.45
21.98
37.03
34.55
28
21.61
Return on equity%
18.41
17.02
14.21
14.93
17.04
18.05
20.13
21.99
19.11
21.52
18.09
20.13
18.23
57
20.17
Return on assets%
25.50
22.97
25.01
25.34
26.28
25.45
24.51
27.26
25.44
27.77
16.14
25.45
25.44
26
0.69
EPS¥
0.34
0.30
0.29
0.29
0.29
0.31
0.33
0.37
0.35
0.39
0.70
6.03%
1.38%
—
27.49
EPS growth%
18.00
19.09
17.50
15.46
16.12
17.94
18.47
18.45
16.71
14.38
15.32
17.94
17.72
40
0.30
Bookvalue per sh¥
0.28
0.31
0.33
0.37
0.35
0.38
0.38
0.39
0.39
0.41
0.21
3.34%
5.02%
—
0.67
FCF per share¥
0.65
0.63
0.63
0.63
0.54
0.51
0.45
0.43
0.42
0.42
0.35
(5.05%)
(3.85%)
—
0.36
Dividend per sh¥
0.71
0.75
0.81
0.85
0.89
0.87
0.97
1.01
1.14
1.17
0.34
5.58%
4.75%
—
11.86
Div yield (avg)%
22.86
24.57
25.51
24.50
27.16
28.12
30.68
29.78
26.87
29.87
4.40
29.78
27.02
30
14.15
Payout ratio%
12.08
13.90
14.10
11.87
14.28
16.44
17.56
20.12
22.63
24.81
5.15
20.12
15.36
77
1.238
Shares (diluted)B
1.218
1.199
1.299
1.347
1.266
1.329
1.244
1.150
1.156
1.272
1.248
0.08%
0.67%
63
21.88
Buyback yield%
22.83
20.52
21.95
20.16
18.13
19.75
17.20
15.02
16.02
15.42
24.50
16.02
18.94
36
0.136
D/E ratiox
1.134
1.105
1.056
1.109
1.170
1.159
1.129
1.025
0.925
0.990
1.702
1.025
1.107
73
830.4
Enterprise value¥M
739.9
710.0
755.4
829.5
859.6
970.2
934.8
992.6
959.5
870.9
985.7
0.26%
1.11%
31
733.2
LT debt¥M
318.2
336.2
314.4
280.8
255.5
250.1
255.2
244.5
216.4
233.6
908.4
(1.77%)
(2.84%)
94
Revenue
¥923.1M
4.29%
1.00×
Cost of revenue
¥634.8M
4.21%
0.99×
Operating expenses
¥166.4M
4.30%
1.00×
Cash and investments
22.17%