626.7
Revenue¥M
674.2
679.7
696.5
687.3
706.8
707.8
705.0
696.7
699.7
713.5
650.7
0.19%
0.87%
54
4.35
Revenue growth%
3.50
4.34
6.09
5.45
5.83
4.95
2.22
2.71
3.47
3.62
11.16
3.47
3.98
81
5.08
Gross margin%
10.75
12.94
10.23
11.17
13.19
15.50
16.27
14.72
14.87
13.78
9.54
14.87
13.49
60
26.72
Operating margin%
14.97
12.02
14.75
15.09
17.29
20.22
19.92
21.22
23.68
22.95
12.54
21.22
18.61
36
22.89
Net margin%
34.78
34.68
36.92
36.84
38.70
37.14
37.93
40.55
42.12
44.55
21.93
40.55
37.54
7
19.50
P/E ratio (avg)x
11.01
9.785
9.973
10.67
10.10
9.117
9.241
8.968
9.122
8.289
24.95
9.117
9.513
81
32.62
EV/EBITx
19.31
20.23
17.47
16.05
16.71
17.63
16.51
17.98
16.14
16.75
20.68
16.75
17.11
20
14.67
FCF yield (avg)%
19.09
17.51
18.54
17.91
20.71
18.39
17.74
15.66
16.28
17.10
21.16
17.10
17.83
14
15.02
FCF margin%
19.75
19.55
22.52
23.18
24.10
21.98
23.07
25.16
25.63
23.93
25.25
23.93
23.12
15
0.986
FCF / Net incomex
1.590
1.746
1.701
1.686
1.745
2.011
2.044
2.076
2.357
2.726
1.704
2.076
1.878
71
4.47
ROIC%
12.54
14.04
13.27
14.75
14.02
12.17
11.28
11.38
13.82
14.64
23.05
12.17
13.55
57
15.94
Return on equity%
0.40
2.16
1.32
0.40
0.40
0.94
2.32
3.65
3.28
2.82
19.53
2.82
1.74
24
25.42
Return on assets%
2.43
2.44
2.49
5.05
8.00
7.73
6.63
4.22
3.16
2.20
10.55
4.22
3.69
63
0.23
EPS¥
0.28
0.30
0.27
0.24
0.25
0.25
0.24
0.23
0.24
0.25
0.25
(0.11%)
(2.58%)
—
5.00
EPS growth%
26.44
26.04
26.44
24.57
22.41
24.91
23.96
23.68
20.80
18.47
4.64
23.68
24.27
19
0.60
Bookvalue per sh¥
0.90
0.95
1.05
0.99
1.04
1.03
1.16
1.05
1.19
1.29
0.17
4.38%
4.97%
—
0.10
FCF per share¥
0.43
0.42
0.39
0.38
0.40
0.37
0.35
0.36
0.32
0.34
0.11
(3.29%)
(2.22%)
—
0.68
Dividend per sh¥
0.27
0.25
0.26
0.27
0.30
0.29
0.29
0.27
0.25
0.24
0.14
(4.10%)
(1.13%)
—
20.86
Div yield (avg)%
13.65
15.56
14.75
12.14
15.00
15.19
15.42
17.07
17.56
14.86
25.58
15.42
15.09
25
9.30
Payout ratio%
23.82
21.05
18.06
15.20
17.64
17.79
19.64
22.23
22.46
21.93
17.21
21.93
20.34
80
0.937
Shares (diluted)B
2.000
2.094
2.389
2.770
3.192
3.123
3.577
4.068
4.138
4.368
0.953
6.48%
10.10%
40
29.24
Buyback yield%
17.61
18.74
18.63
17.62
15.71
13.88
12.02
9.98
8.19
10.85
16.75
10.85
14.80
13
0.769
D/E ratiox
0.261
0.273
0.272
0.296
0.285
0.275
0.281
0.305
0.282
0.288
1.109
0.282
0.282
23
493.4
Enterprise value¥M
571.0
592.2
646.5
647.4
641.4
722.0
790.7
734.8
689.6
654.9
131.4
0.42%
2.21%
75
515.1
LT debt¥M
502.5
492.9
535.3
595.3
553.3
590.6
562.4
553.5
541.5
600.9
632.4
1.67%
1.18%
10
Revenue
¥713.5M
0.87%
1.00×
Cost of revenue
¥407.4M
1.15%
1.03×
Operating expenses
¥81.49M
0.16%
0.93×
Goodwill & intangibles
19.71%