679.7
Revenue¥M
539.8
546.1
547.4
549.3
555.1
563.1
572.0
563.2
571.1
579.6
749.0
0.87%
0.76%
93
4.48
Revenue growth%
6.90
6.93
6.47
4.87
6.45
3.57
3.45
3.41
3.86
2.73
14.75
3.45
4.37
27
18.07
Gross margin%
12.34
10.67
10.86
8.39
5.99
6.02
6.79
4.01
2.35
1.22
21.07
4.01
6.40
53
19.88
Operating margin%
31.68
33.04
30.26
29.74
29.01
31.52
29.77
29.33
30.46
27.78
3.80
29.77
30.02
14
23.03
Net margin%
20.06
19.91
21.69
19.81
17.80
20.28
23.12
24.66
22.39
23.69
26.67
23.12
20.98
34
9.396
P/E ratio (avg)x
22.51
22.45
21.49
21.49
22.73
24.32
27.84
30.67
31.78
30.65
10.80
30.65
23.53
17
30.38
EV/EBITx
14.24
15.18
15.47
14.70
15.08
14.19
15.67
17.18
15.53
13.68
28.68
15.53
15.13
75
4.62
FCF yield (avg)%
12.37
12.37
12.29
12.72
12.33
13.45
12.35
13.19
14.66
16.15
3.66
13.45
12.55
82
13.38
FCF margin%
0.40
0.40
0.40
0.40
0.40
0.43
0.40
1.12
0.40
0.40
2.25
0.40
0.40
62
1.564
FCF / Net incomex
3.238
3.279
3.744
4.097
4.110
4.192
4.626
4.736
5.336
5.542
1.243
4.736
4.151
12
5.44
ROIC%
19.04
17.44
19.21
21.66
24.10
26.57
23.61
23.94
22.07
19.37
6.99
23.61
21.86
21
18.76
Return on equity%
10.88
9.99
8.14
6.57
4.47
5.38
5.64
4.24
4.43
4.40
25.23
4.43
5.51
36
26.30
Return on assets%
2.07
4.14
3.63
4.99
3.85
2.16
4.27
6.65
4.11
4.80
4.35
4.27
4.12
39
2.38
EPS¥
0.62
0.65
0.64
0.68
0.65
0.70
0.72
0.78
0.87
0.95
2.58
7.96%
3.92%
—
22.11
EPS growth%
17.58
16.42
13.94
16.38
18.89
19.42
18.35
16.58
18.59
19.38
17.42
18.59
17.97
86
0.93
Bookvalue per sh¥
3.54
3.92
3.50
3.61
3.24
3.09
3.00
3.06
2.75
2.88
0.80
(2.33%)
(1.54%)
—
3.74
FCF per share¥
3.06
2.95
3.08
2.97
3.16
2.80
2.93
2.77
2.73
2.42
2.41
(5.22%)
(2.04%)
—
3.56
Dividend per sh¥
4.01
4.65
4.94
5.05
5.59
6.42
6.28
6.46
7.20
8.37
2.35
8.42%
9.36%
—
19.92
Div yield (avg)%
10.96
10.60
9.76
12.39
13.82
14.57
16.55
16.66
15.05
17.02
26.34
16.55
14.19
8
26.32
Payout ratio%
19.24
19.08
19.23
16.84
14.64
16.38
16.86
18.03
20.48
19.95
29.87
18.03
18.55
72
100.4
Shares (diluted)M
139.8
146.8
159.1
147.8
142.0
145.8
156.5
153.4
141.3
156.5
97.75
1.96%
1.25%
50
5.62
Buyback yield%
30.68
28.67
30.45
29.66
30.54
29.35
31.62
33.89
35.86
34.79
20.40
33.89
30.61
10
0.980
D/E ratiox
1.887
2.140
2.052
2.188
2.222
2.407
2.252
2.319
2.228
2.264
1.683
2.264
2.225
74
393.7
Enterprise value¥M
677.0
620.7
585.4
574.3
594.4
675.3
691.3
739.0
739.3
756.1
231.3
4.93%
1.48%
5
373.3
LT debt¥M
419.2
432.0
407.1
449.2
496.4
537.1
604.9
632.6
693.9
715.0
337.2
7.57%
5.81%
10
Revenue
¥579.6M
0.76%
1.00×
Cost of revenue
¥405.8M
0.76%
1.00×
Operating expenses
¥87.73M
0.52%
0.98×
Cash and investments
23.80%
Goodwill & intangibles
18.08%