574.9
Revenue¥M
951.2
968.2
953.5
964.3
971.9
977.9
964.3
950.2
951.8
946.4
604.6
(0.53%)
0.17%
80
22.83
Revenue growth%
2.08
2.59
2.03
1.55
0.40
0.40
0.40
0.40
1.83
2.83
7.88
0.40
1.69
37
6.23
Gross margin%
27.67
30.15
28.81
31.19
32.76
32.55
30.06
32.66
30.91
33.68
6.28
32.55
31.05
29
29.28
Operating margin%
5.26
8.20
7.00
6.97
5.24
5.41
3.69
5.92
4.23
3.16
25.43
4.23
5.33
61
25.83
Net margin%
25.06
26.36
29.12
26.79
26.67
28.42
27.33
26.93
26.76
29.54
17.79
27.33
26.86
13
36.64
P/E ratio (avg)x
17.14
15.85
16.42
14.86
14.23
13.38
14.33
14.90
16.22
14.67
11.92
14.67
14.88
11
15.30
EV/EBITx
50.12
59.83
66.94
77.73
91.01
95.32
107.7
115.7
134.4
138.6
18.00
115.7
93.16
21
28.28
FCF yield (avg)%
25.94
26.41
24.91
27.00
25.01
27.01
24.80
24.36
23.59
22.26
26.30
24.36
24.96
64
25.67
FCF margin%
8.98
10.32
10.91
9.90
11.41
12.34
11.91
9.15
6.26
3.72
23.09
9.15
10.11
20
0.252
FCF / Net incomex
0.856
0.875
0.925
1.004
1.074
1.171
1.317
1.475
1.680
1.818
1.536
1.475
1.123
78
4.81
ROIC%
14.31
14.97
15.78
18.04
15.47
13.00
13.54
15.85
13.20
13.44
6.34
13.44
14.64
11
9.47
Return on equity%
9.46
9.67
11.26
10.95
11.52
9.61
9.12
12.01
11.32
12.58
13.02
11.32
11.11
49
3.75
Return on assets%
15.45
18.40
16.32
18.45
15.55
17.43
14.79
17.52
17.25
15.67
10.42
17.25
16.79
25
0.67
EPS¥
0.46
0.50
0.53
0.50
0.45
0.45
0.43
0.45
0.44
0.38
0.72
(3.12%)
(1.70%)
—
11.92
EPS growth%
24.39
24.44
26.20
25.35
22.45
25.20
25.06
22.57
24.75
26.82
29.02
25.06
24.91
30
1.31
Bookvalue per sh¥
0.36
0.43
0.49
0.47
0.54
0.59
0.65
0.64
0.75
0.86
0.89
9.73%
10.23%
—
0.78
FCF per share¥
0.24
0.22
0.21
0.18
0.19
0.18
0.16
0.18
0.18
0.17
0.54
(1.86%)
(3.05%)
—
0.48
Dividend per sh¥
1.24
1.48
1.50
1.68
1.65
1.83
1.94
2.33
2.61
3.09
1.26
13.45%
10.43%
—
14.87
Div yield (avg)%
1.84
1.47
0.90
0.40
1.20
1.90
1.94
2.08
0.62
0.40
29.58
1.90
1.34
39
12.71
Payout ratio%
14.53
14.56
13.73
12.05
9.50
10.60
11.17
8.25
5.35
7.02
18.64
8.25
10.88
30
345.4
Shares (diluted)M
389.9
420.6
457.5
447.9
430.1
464.6
446.9
435.8
444.6
509.5
345.4
3.45%
3.49%
85
9.42
Buyback yield%
35.64
35.20
34.40
37.24
36.82
39.40
39.48
37.18
34.70
36.98
8.07
37.18
36.90
24
1.268
D/E ratiox
1.057
1.081
1.124
1.002
0.941
1.017
0.880
0.839
0.780
0.733
0.218
0.839
0.971
89
1,015
Enterprise value¥M
322.6
352.4
356.0
381.1
436.0
453.0
543.0
602.3
610.5
614.7
298.6
7.11%
8.00%
44
724.4
LT debt¥M
495.5
506.3
562.3
599.8
656.4
639.6
628.1
664.1
625.1
664.1
220.6
0.23%
3.62%
17
Revenue
¥946.4M
0.17%
1.00×
Cost of revenue
¥625.8M
0.46%
1.03×
Operating expenses
¥110.1M
(0.34%)
0.95×
Cash and investments
17.86%
Goodwill & intangibles
14.49%