860.3
Revenue¥M
491.1
527.4
572.3
611.5
649.0
703.3
746.4
818.6
868.4
945.3
885.6
7.81%
7.75%
81
21.83
Revenue growth%
6.54
5.49
6.18
6.84
5.70
8.50
9.51
7.32
7.91
8.62
18.51
8.50
7.08
80
18.33
Gross margin%
19.60
18.81
17.50
17.98
15.99
13.87
16.22
19.20
18.88
19.76
11.50
18.88
18.40
86
23.04
Operating margin%
24.10
23.01
25.79
26.26
26.76
27.03
29.58
28.44
28.77
28.66
12.53
28.66
26.89
38
27.51
Net margin%
20.78
23.30
20.53
18.61
19.35
18.36
17.79
15.01
14.93
12.77
24.20
15.01
18.49
7
28.39
P/E ratio (avg)x
6.375
6.188
5.532
5.225
5.249
4.718
4.131
4.326
3.974
3.647
9.730
4.131
4.971
27
11.59
EV/EBITx
23.74
23.73
28.57
29.30
33.24
38.23
37.40
41.06
44.47
44.71
14.47
41.06
35.32
31
7.74
FCF yield (avg)%
0.40
0.40
1.65
1.25
0.40
0.40
0.40
0.40
2.82
5.43
22.24
0.40
0.40
65
12.64
FCF margin%
4.55
5.67
4.50
3.61
4.55
5.29
2.97
5.36
2.79
2.20
7.83
2.97
4.53
31
1.351
FCF / Net incomex
0.633
0.703
0.691
0.640
0.709
0.668
0.723
0.786
0.812
0.723
1.566
0.723
0.706
51
19.22
ROIC%
34.06
35.99
35.59
33.36
35.97
37.23
35.87
38.79
41.54
44.54
19.34
38.79
35.98
29
3.28
Return on equity%
24.41
24.96
24.87
25.55
25.43
24.69
25.03
27.89
30.27
31.25
9.22
27.89
25.23
61
24.26
Return on assets%
19.42
19.54
20.21
17.96
17.73
17.93
16.23
16.58
17.86
15.37
9.18
16.58
17.90
16
2.46
EPS¥
1.42
1.52
1.49
1.64
1.66
1.91
2.01
2.13
2.09
2.38
2.74
7.58%
6.41%
—
28.38
EPS growth%
24.82
25.88
28.27
30.28
30.30
30.90
31.88
33.45
34.39
34.40
7.37
33.45
30.60
40
2.02
Bookvalue per sh¥
4.81
5.24
5.86
6.44
6.56
6.58
7.05
8.25
8.85
10.02
0.84
8.82%
8.10%
—
3.67
FCF per share¥
2.33
2.56
2.23
2.14
1.97
1.78
1.82
1.74
1.75
1.86
0.81
(1.17%)
(1.76%)
—
4.64
Dividend per sh¥
1.56
1.61
1.78
1.90
2.16
2.16
2.19
2.05
1.99
2.20
4.07
0.43%
3.47%
—
4.11
Div yield (avg)%
27.42
27.88
30.83
33.44
31.11
31.27
33.12
30.55
31.76
33.44
4.18
31.76
31.19
6
3.69
Payout ratio%
19.77
18.73
16.61
19.29
21.33
20.36
19.87
18.33
19.87
17.47
28.31
19.87
19.53
85
134.2
Shares (diluted)M
188.9
212.1
207.2
200.2
180.1
197.7
199.7
180.6
185.6
204.8
132.6
2.60%
0.77%
17
15.94
Buyback yield%
26.61
28.82
29.66
29.57
31.14
34.02
37.00
35.30
37.69
36.49
29.69
36.49
32.58
14
0.886
D/E ratiox
1.985
1.992
2.328
2.795
3.162
3.618
4.178
4.790
5.340
6.424
1.011
4.790
3.390
75
890.5
Enterprise value¥M
270.1
299.6
269.9
271.7
276.8
277.3
300.0
341.3
333.3
356.5
644.9
5.19%
2.36%
78
0.792
LT debt¥B
1.649
1.779
1.987
1.827
1.823
1.919
1.873
2.158
2.011
2.234
0.288
4.16%
4.36%
44
Revenue
¥945.3M
7.75%
1.00×
Cost of revenue
¥661.7M
7.75%
1.00×
Operating expenses
¥156.0M
8.64%
1.09×
Cash and investments
19.59%
Goodwill & intangibles
17.44%