204.1
Revenue¥M
467.3
477.1
491.0
504.7
517.3
527.0
550.5
572.8
586.5
600.7
219.1
3.03%
2.74%
84
12.02
Revenue growth%
11.09
12.34
15.02
14.70
11.77
14.41
11.64
12.37
10.86
11.97
9.98
11.97
12.15
69
2.86
Gross margin%
13.10
12.93
12.00
14.87
17.43
20.40
22.04
21.82
21.64
24.40
29.28
21.82
18.92
49
20.85
Operating margin%
21.96
21.18
21.25
22.48
23.98
25.17
27.09
25.67
24.30
25.25
11.62
25.25
24.14
9
3.29
Net margin%
8.67
10.10
11.53
10.50
11.79
13.28
14.11
12.95
12.51
14.75
10.45
13.28
12.15
54
12.38
P/E ratio (avg)x
28.64
31.74
36.00
41.85
44.90
45.88
47.74
47.12
50.18
51.68
29.60
47.74
45.39
55
30.64
EV/EBITx
13.13
14.12
16.11
17.99
18.29
21.24
24.87
27.70
28.27
30.86
17.20
27.70
19.77
58
15.58
FCF yield (avg)%
25.50
23.05
24.30
21.55
20.15
19.32
19.01
20.40
20.13
21.44
21.15
20.13
20.92
92
12.24
FCF margin%
27.72
25.89
23.88
21.45
23.40
24.35
25.91
28.81
26.87
29.70
12.41
26.87
25.90
91
0.822
FCF / Net incomex
1.845
1.844
2.085
2.494
2.592
2.822
3.243
3.657
4.260
4.300
1.319
3.657
2.707
32
10.28
ROIC%
8.25
8.16
9.20
9.90
11.84
9.92
11.20
10.08
7.32
9.52
12.86
9.92
9.71
70
2.47
Return on equity%
32.52
34.52
34.95
36.79
34.65
33.13
31.66
28.89
26.86
23.88
13.44
28.89
32.82
23
22.59
Return on assets%
14.57
15.81
15.43
16.91
19.01
17.14
16.18
18.32
19.99
18.44
21.96
18.32
17.02
38
2.93
EPS¥
3.26
3.48
3.61
3.60
3.80
4.55
5.01
5.91
6.56
7.59
3.09
14.85%
10.18%
—
17.07
EPS growth%
24.08
25.28
23.36
21.33
18.40
19.81
17.28
18.40
18.74
17.03
24.00
18.40
19.28
51
2.93
Bookvalue per sh¥
2.61
2.58
2.58
2.76
2.74
3.15
2.95
2.94
2.70
2.79
2.92
0.39%
0.50%
—
1.95
FCF per share¥
2.34
2.19
2.43
2.45
2.84
2.89
3.31
3.47
3.22
3.46
2.01
4.09%
4.28%
—
2.84
Dividend per sh¥
3.26
3.72
3.86
4.14
4.80
5.27
6.17
7.19
7.17
8.03
1.00
10.83%
8.83%
—
3.60
Div yield (avg)%
26.98
26.85
27.32
25.25
24.86
25.69
23.76
25.65
26.32
29.01
19.71
25.69
26.01
20
28.46
Payout ratio%
10.85
10.73
13.38
11.04
13.42
14.43
17.11
14.63
16.20
18.49
18.16
16.20
13.92
75
115.2
Shares (diluted)M
117.2
122.4
120.2
130.2
130.1
127.8
120.6
118.9
133.0
121.3
115.3
(1.38%)
1.12%
92
28.26
Buyback yield%
13.34
10.56
12.46
11.52
12.61
14.68
17.45
15.03
12.06
11.71
12.43
14.68
12.54
75
0.810
D/E ratiox
1.205
1.227
1.334
1.410
1.624
1.846
2.034
2.216
2.444
2.665
1.510
2.216
1.735
75
206.5
Enterprise value¥M
152.2
142.3
131.3
119.9
135.8
128.6
142.7
139.9
128.1
117.1
282.7
(2.91%)
(1.39%)
49
552.6
LT debt¥M
262.9
292.0
264.9
281.1
261.5
245.9
267.0
276.4
300.9
286.4
348.8
1.84%
0.30%
9
Revenue
¥600.7M
2.74%
1.00×
Cost of revenue
¥403.2M
2.61%
0.99×
Operating expenses
¥99.51M
3.61%
1.09×
Goodwill & intangibles
20.49%
Cash and investments
17.02%