416.0
Revenue¥M
769.8
781.8
771.5
771.8
767.4
753.9
748.3
759.7
778.4
798.6
435.3
0.80%
0.48%
57
24.58
Revenue growth%
5.48
2.66
0.40
0.40
0.40
2.13
2.02
0.40
0.40
3.26
2.97
2.02
1.21
51
3.70
Gross margin%
28.32
27.51
27.61
26.81
26.50
26.16
25.25
27.35
26.50
28.93
18.03
26.50
27.08
77
26.99
Operating margin%
21.72
22.56
21.83
21.20
20.19
17.46
14.86
12.80
13.96
13.28
2.30
13.96
18.82
29
8.98
Net margin%
16.72
19.30
18.20
19.05
18.50
19.07
21.82
23.65
21.77
19.39
16.27
21.77
19.18
36
18.70
P/E ratio (avg)x
20.13
22.61
22.97
25.56
29.22
33.21
33.71
35.00
33.51
34.17
20.14
33.71
31.22
37
34.38
EV/EBITx
53.97
54.76
53.11
55.73
63.26
74.85
87.15
102.2
104.4
110.7
15.19
102.2
69.06
20
25.66
FCF yield (avg)%
13.38
12.03
10.42
13.31
12.02
13.62
11.01
11.99
9.24
6.83
17.04
11.01
12.00
60
2.38
FCF margin%
20.83
23.21
25.11
25.33
22.70
23.42
24.97
24.95
24.29
24.19
7.20
24.29
24.24
70
0.278
FCF / Net incomex
0.534
0.461
0.453
0.438
0.389
0.354
0.377
0.351
0.304
0.294
1.016
0.351
0.383
77
9.78
ROIC%
25.06
26.32
26.24
25.39
25.73
23.73
22.57
20.60
19.69
20.32
2.64
20.60
24.39
41
3.84
Return on equity%
21.64
23.77
23.33
22.64
24.75
22.74
24.15
24.97
23.91
23.01
22.59
23.91
23.55
56
23.10
Return on assets%
1.10
0.40
1.67
2.23
2.96
5.28
6.58
9.22
9.04
8.45
4.72
8.45
4.12
68
3.77
EPS¥
5.57
6.32
6.18
6.51
6.99
6.71
7.74
7.87
9.13
10.28
4.10
8.03%
5.75%
—
25.97
EPS growth%
12.30
13.40
12.20
9.32
9.20
9.01
11.80
11.70
13.79
13.67
5.13
11.80
12.00
42
1.85
Bookvalue per sh¥
3.37
3.78
3.71
3.64
3.39
3.31
3.09
3.58
3.48
3.68
0.89
1.69%
1.24%
—
1.70
FCF per share¥
4.52
5.03
5.29
5.84
6.18
6.09
5.33
5.50
5.85
5.53
2.16
(2.20%)
0.93%
—
4.61
Dividend per sh¥
5.53
5.98
6.43
7.37
7.33
7.49
7.40
7.10
6.85
6.62
4.53
(2.03%)
3.17%
—
9.49
Div yield (avg)%
14.87
14.96
16.61
19.48
18.50
16.85
18.23
17.65
19.02
18.03
16.30
18.03
17.84
42
5.61
Payout ratio%
9.97
11.12
12.64
10.54
9.91
9.86
12.33
15.21
12.37
9.82
9.14
12.33
10.83
64
136.2
Shares (diluted)M
131.5
128.5
124.0
131.1
129.2
125.8
137.6
124.7
129.9
116.7
133.8
(2.02%)
(0.35%)
29
6.21
Buyback yield%
10.65
10.09
9.05
9.90
10.28
10.87
9.63
11.01
13.36
13.07
14.56
11.01
10.46
7
1.211
D/E ratiox
1.981
2.295
2.348
2.537
2.978
3.008
3.105
3.342
3.401
3.635
1.689
3.342
2.993
34
87.54
Enterprise value¥M
592.3
589.8
600.9
557.5
531.9
507.8
507.1
486.4
549.0
584.1
454.3
1.89%
1.00%
13
199.6
LT debt¥M
178.0
172.2
175.3
175.8
176.9
185.6
178.0
204.8
209.8
227.6
654.8
5.17%
2.10%
17
Revenue
¥798.6M
0.48%
1.00×
Cost of revenue
¥486.4M
0.23%
0.98×
Operating expenses
¥156.3M
1.16%
1.07×
Cash and investments
15.42%