581.4
Revenue¥M
543.3
547.4
548.0
566.4
584.2
589.2
589.4
594.9
596.5
622.1
650.6
1.26%
1.72%
87
18.52
Revenue growth%
30.03
30.53
28.72
27.77
24.96
22.38
24.51
24.50
26.45
25.48
4.76
24.51
25.97
57
4.07
Gross margin%
9.03
9.14
7.54
9.54
11.95
14.75
17.11
17.19
17.66
15.95
17.51
17.11
13.35
29
8.02
Operating margin%
17.79
20.36
17.85
19.90
20.02
19.59
19.24
18.87
16.85
16.88
22.51
18.87
19.06
12
13.08
Net margin%
18.16
19.57
17.95
19.23
20.18
20.53
21.62
23.47
23.23
21.59
23.18
21.62
20.35
70
35.72
P/E ratio (avg)x
8.379
9.184
9.252
10.59
11.54
12.23
13.31
14.53
14.33
15.66
34.88
14.33
11.88
82
20.14
EV/EBITx
33.77
37.12
35.58
34.82
35.01
40.70
43.30
42.59
43.09
43.28
26.46
43.09
38.91
64
13.25
FCF yield (avg)%
8.19
10.50
7.94
7.23
7.43
7.34
5.39
5.62
6.19
8.59
21.53
6.19
7.38
92
7.10
FCF margin%
22.66
22.88
24.89
23.42
22.80
20.91
18.54
16.59
14.88
14.55
13.20
16.59
21.78
67
0.296
FCF / Net incomex
0.332
0.358
0.374
0.341
0.369
0.314
0.272
0.294
0.252
0.239
0.150
0.272
0.323
6
28.87
ROIC%
21.26
22.20
23.54
23.40
21.66
21.30
18.44
16.32
13.99
13.42
22.24
16.32
21.28
85
28.02
Return on equity%
17.92
20.43
23.33
25.87
23.14
25.94
25.05
22.58
21.07
18.49
5.21
22.58
22.86
38
22.65
Return on assets%
11.53
14.02
14.31
14.39
11.63
10.83
11.63
10.35
9.23
7.59
9.56
10.35
11.58
14
1.53
EPS¥
0.70
0.67
0.69
0.75
0.76
0.74
0.81
0.93
0.89
0.98
1.65
5.11%
2.57%
—
9.44
EPS growth%
1.12
0.40
0.40
2.40
0.91
1.60
2.34
2.34
4.32
4.49
14.07
2.34
1.97
26
0.66
Bookvalue per sh¥
1.92
1.93
1.75
1.71
1.87
1.79
1.90
1.85
1.73
1.52
0.80
(4.12%)
(1.79%)
—
2.95
FCF per share¥
4.98
5.35
5.53
6.67
6.70
8.08
8.68
9.61
10.71
12.16
1.24
12.67%
10.70%
—
1.34
Dividend per sh¥
1.49
1.68
1.64
1.76
1.98
1.81
1.65
1.87
1.72
1.74
2.21
(2.53%)
2.15%
—
26.10
Div yield (avg)%
9.25
11.97
9.45
9.89
10.78
9.11
9.21
9.47
8.73
6.03
21.42
9.11
9.35
36
17.98
Payout ratio%
15.67
15.48
15.53
14.40
17.14
15.60
17.13
14.24
14.38
13.09
20.33
14.38
15.51
59
137.3
Shares (diluted)M
125.2
125.6
132.5
132.0
117.4
114.3
102.8
112.9
102.0
93.04
134.7
(4.55%)
(3.71%)
54
5.61
Buyback yield%
11.21
11.88
11.27
10.48
12.33
13.40
11.92
13.33
11.17
12.06
19.39
12.06
11.90
46
0.465
D/E ratiox
0.866
0.952
1.113
1.273
1.377
1.330
1.267
1.197
1.398
1.468
0.425
1.330
1.270
20
59.73
Enterprise value¥M
183.2
212.5
206.5
203.7
221.7
219.5
237.8
250.1
283.2
291.7
289.3
5.64%
4.64%
15
0.233
LT debt¥B
0.840
0.989
1.193
1.261
1.420
1.706
1.726
1.721
1.934
1.938
0.252
6.42%
9.55%
7
Revenue
¥622.1M
1.72%
1.00×
Cost of revenue
¥349.3M
1.59%
0.99×
Operating expenses
¥153.0M
1.89%
1.02×
Cash and investments
16.98%