365.9
Revenue¥M
542.8
553.2
575.2
612.0
625.7
664.2
687.3
728.6
748.7
793.5
390.1
4.87%
4.13%
54
27.45
Revenue growth%
0.51
0.40
0.43
1.92
0.40
2.82
5.15
2.69
1.57
2.46
10.98
2.69
1.74
10
28.96
Gross margin%
28.63
31.04
30.17
31.85
30.41
31.23
33.56
34.70
35.82
34.01
7.92
34.01
31.54
49
15.38
Operating margin%
30.44
33.12
35.33
35.91
33.64
31.97
30.93
28.95
26.00
27.90
24.67
28.95
31.45
50
24.09
Net margin%
31.65
29.95
27.42
26.24
26.83
24.68
27.45
26.80
25.91
26.98
18.46
26.80
26.90
62
12.31
P/E ratio (avg)x
5.845
5.715
5.286
4.775
4.418
4.357
4.364
3.687
3.858
4.157
24.52
4.157
4.391
59
23.52
EV/EBITx
50.82
56.26
53.44
51.72
58.68
61.30
64.74
69.61
66.51
68.96
13.90
66.51
59.99
20
17.68
FCF yield (avg)%
15.04
16.21
17.42
15.46
12.94
13.25
12.85
13.53
16.36
14.80
16.22
13.53
14.92
9
23.09
FCF margin%
6.79
5.06
6.74
5.99
7.99
10.57
9.47
9.32
6.58
6.06
20.27
9.32
6.76
22
0.445
FCF / Net incomex
0.136
0.128
0.122
0.138
0.135
0.151
0.145
0.144
0.158
0.143
1.114
0.145
0.141
6
6.88
ROIC%
19.66
17.61
15.60
12.65
12.15
13.85
12.89
14.14
14.39
12.44
21.72
13.85
14.00
56
8.12
Return on equity%
23.52
20.61
19.22
17.37
19.09
16.78
14.55
12.49
13.75
13.69
16.42
13.75
17.08
17
19.88
Return on assets%
32.13
32.84
35.17
35.79
33.21
32.25
31.19
29.25
28.81
28.78
16.35
29.25
32.19
25
2.08
EPS¥
1.79
1.79
1.69
1.47
1.30
1.42
1.54
1.59
1.54
1.56
2.32
3.60%
(1.46%)
—
29.33
EPS growth%
16.84
18.62
21.51
19.76
18.44
16.79
15.21
17.42
14.77
16.05
2.71
16.05
17.13
57
0.41
Bookvalue per sh¥
2.04
1.94
1.74
1.84
1.87
1.89
1.73
1.69
1.62
1.75
1.33
(1.34%)
(1.51%)
—
1.50
FCF per share¥
1.05
1.09
1.11
1.13
1.20
1.04
0.94
0.99
0.96
0.85
1.64
(6.66%)
(2.16%)
—
0.61
Dividend per sh¥
0.50
0.53
0.49
0.54
0.51
0.56
0.57
0.54
0.56
0.64
1.67
4.66%
3.06%
—
16.47
Div yield (avg)%
14.52
12.00
13.42
15.37
16.96
15.30
16.78
19.09
21.15
21.75
29.68
19.09
16.07
95
17.54
Payout ratio%
25.00
25.42
26.45
23.50
23.17
23.46
21.71
19.59
18.75
19.17
5.36
19.59
23.32
56
211.3
Shares (diluted)M
220.4
231.7
217.0
217.9
217.3
235.8
245.4
250.9
232.5
224.0
213.1
0.61%
0.45%
8
24.95
Buyback yield%
25.95
28.58
30.74
31.16
32.04
30.77
29.51
26.64
29.49
27.38
6.96
29.49
29.50
5
0.500
D/E ratiox
0.456
0.477
0.488
0.503
0.453
0.410
0.363
0.374
0.392
0.425
1.520
0.392
0.439
75
0.569
Enterprise value¥B
0.920
1.045
1.206
1.293
1.455
1.513
1.507
1.706
1.974
2.364
0.227
10.20%
9.80%
34
276.0
LT debt¥M
193.5
214.4
214.5
201.4
213.4
229.8
218.2
236.0
261.7
283.2
270.2
5.82%
5.08%
36
Revenue
¥793.5M
4.13%
1.00×
Cost of revenue
¥543.0M
4.47%
1.03×
Operating expenses
¥95.80M
3.40%
0.93×
Cash and investments
17.01%
Goodwill & intangibles
16.00%