508.5
Revenue¥M
544.3
555.6
558.9
561.5
569.0
579.9
585.5
593.0
596.5
607.4
563.1
1.32%
1.52%
85
25.23
Revenue growth%
0.88
2.94
1.35
4.02
5.37
4.78
4.93
6.23
5.87
4.99
2.61
4.99
4.86
85
18.42
Gross margin%
9.08
7.53
7.14
5.12
2.54
1.47
0.40
3.13
2.51
3.64
16.72
2.51
3.38
17
24.74
Operating margin%
12.50
13.30
10.49
8.98
10.45
12.99
12.86
14.18
13.66
10.88
21.90
12.99
12.68
14
2.47
Net margin%
10.63
11.93
10.68
8.84
8.34
5.69
6.07
3.67
5.90
5.03
29.81
5.69
7.21
46
36.93
P/E ratio (avg)x
8.246
9.134
9.862
10.86
10.72
12.02
14.59
15.10
15.13
14.96
25.78
14.96
11.44
61
36.58
EV/EBITx
32.34
35.88
38.25
37.27
41.09
44.86
49.20
52.47
60.36
55.85
35.42
52.47
42.97
75
2.01
FCF yield (avg)%
19.75
19.53
21.27
19.96
19.91
17.95
17.33
16.21
17.21
17.02
27.32
17.21
18.74
52
2.89
FCF margin%
2.91
1.32
0.40
2.79
5.51
8.03
9.43
9.83
12.24
14.62
5.47
9.83
6.77
74
0.500
FCF / Net incomex
1.569
1.587
1.649
1.962
2.169
2.266
2.229
2.380
2.331
2.792
1.350
2.331
2.199
7
15.63
ROIC%
24.04
22.23
19.46
19.33
16.77
15.29
15.97
17.87
15.01
14.03
21.07
15.29
17.32
30
25.31
Return on equity%
13.90
13.98
15.61
13.67
13.07
13.66
15.39
18.27
16.12
15.56
3.49
15.56
14.69
82
12.54
Return on assets%
4.31
3.12
2.56
2.53
0.40
0.66
0.40
0.40
0.40
1.47
3.80
0.40
1.06
69
1.89
EPS¥
2.55
2.49
2.73
2.96
2.98
3.43
3.71
3.62
3.56
3.40
1.99
2.70%
2.61%
—
9.39
EPS growth%
14.36
12.14
9.81
7.17
5.38
4.66
4.26
2.29
0.40
2.98
19.03
2.98
5.02
26
3.16
Bookvalue per sh¥
1.50
1.49
1.30
1.17
1.27
1.34
1.34
1.43
1.33
1.15
2.95
(1.86%)
(3.30%)
—
0.84
FCF per share¥
0.69
0.72
0.75
0.68
0.72
0.68
0.66
0.72
0.73
0.82
0.68
2.49%
2.04%
—
2.79
Dividend per sh¥
1.84
1.77
1.76
1.50
1.40
1.36
1.24
1.34
1.34
1.35
2.90
(0.64%)
(2.95%)
—
19.67
Div yield (avg)%
3.65
0.80
0.40
2.92
4.55
6.50
7.87
6.61
4.21
6.45
3.29
6.50
4.38
51
22.23
Payout ratio%
13.70
11.42
8.87
7.50
6.84
7.57
6.20
4.05
3.31
1.54
25.25
4.05
7.17
75
192.8
Shares (diluted)M
261.9
271.7
282.1
322.4
372.2
381.7
370.7
359.4
347.3
388.7
191.0
0.87%
4.94%
76
10.48
Buyback yield%
12.77
10.32
8.00
10.64
10.05
10.08
10.07
11.49
8.90
11.66
6.32
10.08
10.20
72
1.332
D/E ratiox
0.941
0.972
0.886
0.937
0.881
0.918
0.790
0.788
0.801
0.831
0.962
0.801
0.884
92
0.637
Enterprise value¥B
1.369
1.398
1.659
1.927
2.181
2.388
2.570
3.101
3.225
3.455
0.565
9.64%
10.26%
70
0.705
LT debt¥B
0.879
0.938
0.947
1.082
1.014
1.104
1.097
1.127
1.290
1.421
0.452
6.99%
5.94%
24
Revenue
¥607.4M
1.52%
1.00×
Cost of revenue
¥425.2M
1.60%
1.01×
Operating expenses
¥128.4M
1.67%
1.01×
Cash and investments
16.15%