759.7
Revenue¥M
741.7
739.5
757.1
762.4
774.1
768.1
779.0
793.1
789.5
782.7
823.8
0.22%
0.57%
32
23.68
Revenue growth%
11.78
14.34
16.46
17.03
19.11
19.07
17.87
15.12
13.88
12.28
7.28
15.12
15.79
52
5.78
Gross margin%
10.82
8.47
11.35
8.57
10.51
10.29
7.52
10.37
9.17
7.92
5.04
9.17
9.73
9
6.17
Operating margin%
20.20
20.68
17.79
19.71
21.51
23.30
23.45
23.34
21.31
21.19
23.41
23.30
21.25
42
17.88
Net margin%
8.38
8.05
10.42
9.14
11.72
12.66
11.85
10.80
9.97
12.74
26.04
11.85
10.61
91
7.649
P/E ratio (avg)x
38.72
41.16
40.41
40.46
40.14
38.71
44.32
43.60
40.04
42.65
17.29
42.65
40.43
18
36.17
EV/EBITx
6.853
6.514
6.510
7.319
8.261
8.585
9.373
10.38
11.52
10.82
15.77
10.38
8.423
40
17.91
FCF yield (avg)%
5.36
3.97
5.70
6.74
6.42
3.94
2.38
0.40
2.74
4.89
17.73
2.74
4.43
15
2.68
FCF margin%
22.84
20.22
20.27
18.11
20.14
21.11
20.85
19.93
17.07
16.07
6.43
19.93
20.18
12
0.897
FCF / Net incomex
1.037
1.061
1.089
1.238
1.301
1.303
1.406
1.371
1.505
1.414
0.192
1.406
1.302
6
21.92
ROIC%
26.75
24.00
26.60
25.29
28.13
26.33
24.00
23.39
20.54
23.07
18.45
23.39
24.65
61
24.57
Return on equity%
7.36
5.61
7.19
7.48
4.88
7.09
7.36
7.88
7.25
9.05
15.28
7.36
7.30
27
22.73
Return on assets%
20.70
20.42
19.36
20.14
18.39
15.69
13.46
14.54
14.87
14.48
6.32
14.54
17.04
56
1.73
EPS¥
0.83
0.86
0.82
0.91
0.83
0.75
0.81
0.77
0.75
0.80
1.90
(0.67%)
(1.07%)
—
7.78
EPS growth%
17.32
18.47
21.15
18.30
19.02
21.74
19.08
21.95
20.36
20.44
19.24
20.44
19.72
91
0.49
Bookvalue per sh¥
0.52
0.51
0.57
0.68
0.72
0.85
0.99
1.09
1.12
1.08
0.56
8.40%
8.60%
—
1.08
FCF per share¥
0.41
0.41
0.43
0.47
0.47
0.52
0.59
0.58
0.61
0.68
0.25
7.52%
4.92%
—
0.77
Dividend per sh¥
0.91
0.96
1.05
1.21
1.23
1.34
1.37
1.31
1.29
1.29
0.50
0.93%
3.81%
—
3.49
Div yield (avg)%
20.72
18.79
20.07
19.01
19.27
18.22
18.39
19.34
17.08
18.85
22.01
18.39
18.93
34
23.73
Payout ratio%
26.20
28.20
30.16
30.47
33.10
34.71
34.32
36.63
38.83
41.23
12.65
36.63
33.71
21
147.9
Shares (diluted)M
136.1
151.5
161.2
163.1
174.8
171.2
169.1
160.0
154.8
166.8
150.7
(0.94%)
1.59%
49
28.60
Buyback yield%
19.63
20.36
18.26
16.98
15.65
15.62
17.89
20.70
19.10
19.35
4.64
19.10
18.68
29
0.768
D/E ratiox
1.827
1.676
1.541
1.477
1.347
1.487
1.542
1.683
1.522
1.569
0.188
1.542
1.541
77
615.3
Enterprise value¥M
175.5
179.1
188.1
201.0
228.4
259.8
255.6
254.1
273.2
284.7
522.5
4.50%
5.19%
85
1,005
LT debt¥M
666.7
665.5
673.5
641.4
586.8
628.9
631.3
682.8
733.6
711.3
904.6
3.92%
1.51%
21
Revenue
¥782.7M
0.57%
1.00×
Cost of revenue
¥393.0M
0.44%
0.99×
Operating expenses
¥125.3M
0.71%
1.01×
Cash and investments
14.94%
Spread over hurdle
65.63%