209.3
Revenue¥M
856.2
865.2
884.6
899.7
886.6
871.4
860.5
858.7
874.1
863.0
216.1
(0.54%)
—
52
18.50
Revenue growth%
19.92
18.06
17.84
14.84
13.85
12.45
14.14
11.63
12.38
15.24
3.50
12.45
14.49
18
26.23
Gross margin%
10.94
12.72
12.02
9.38
12.12
9.66
7.14
7.38
7.86
10.78
23.00
7.86
10.22
52
27.49
Operating margin%
7.68
8.21
6.79
8.86
6.92
8.15
7.95
9.37
11.46
9.80
12.26
9.37
8.18
85
14.15
Net margin%
8.35
8.57
7.24
7.26
6.69
6.58
5.25
2.39
3.43
4.61
6.88
4.61
6.64
54
15.87
P/E ratio (avg)x
51.18
59.84
58.46
70.72
71.71
79.53
87.38
90.90
101.0
116.5
25.46
90.90
75.62
83
16.42
EV/EBITx
19.58
20.65
20.97
23.44
23.00
21.81
20.59
20.98
19.94
21.46
30.00
20.98
20.97
58
5.33
FCF yield (avg)%
9.08
11.66
14.30
15.68
16.23
18.77
16.16
18.00
15.76
16.62
23.90
16.62
15.96
89
17.45
FCF margin%
18.32
16.43
17.24
14.73
16.04
13.58
13.18
12.31
11.14
9.17
6.95
12.31
14.16
82
1.749
FCF / Net incomex
0.777
0.830
0.781
0.847
0.924
0.812
0.737
0.755
0.675
0.634
0.664
0.737
0.779
48
23.63
ROIC%
32.54
32.42
33.63
35.98
37.60
38.96
41.54
43.60
43.87
42.60
26.91
42.60
38.28
59
13.10
Return on equity%
8.12
10.94
12.61
13.17
11.60
9.48
8.42
6.76
4.81
4.80
26.06
6.76
8.95
31
23.47
Return on assets%
11.72
10.45
10.59
11.47
9.17
7.96
7.56
7.41
8.85
7.70
13.81
7.70
9.01
27
1.20
EPS¥
0.44
0.44
0.46
0.47
0.46
0.53
0.60
0.62
0.64
0.72
1.28
9.71%
4.68%
—
20.88
EPS growth%
16.90
18.27
19.17
21.34
24.11
22.76
24.63
24.13
24.82
22.88
15.67
24.13
22.82
68
2.33
Bookvalue per sh¥
1.14
1.18
1.26
1.51
1.51
1.47
1.66
1.98
2.11
2.44
1.43
10.11%
8.03%
—
1.72
FCF per share¥
0.93
0.95
1.08
1.15
1.18
1.43
1.45
1.69
1.74
1.91
0.83
10.04%
7.65%
—
0.98
Dividend per sh¥
1.89
1.78
1.91
2.20
2.13
2.27
2.27
2.44
2.58
2.50
2.21
3.17%
4.29%
—
27.23
Div yield (avg)%
16.17
17.72
18.20
19.59
21.47
20.32
22.35
20.07
18.33
18.48
5.83
20.07
19.03
59
4.52
Payout ratio%
17.57
15.56
13.34
10.83
10.29
10.23
9.67
8.99
11.03
13.26
15.63
10.23
10.93
17
295.9
Shares (diluted)M
247.1
215.8
217.7
200.2
190.8
197.4
171.2
154.7
150.7
153.6
288.4
(4.24%)
(4.46%)
60
9.96
Buyback yield%
13.78
12.36
10.38
11.61
11.21
9.46
6.97
5.94
3.08
2.70
8.68
5.94
9.92
15
1.046
D/E ratiox
1.048
1.108
1.233
1.156
1.248
1.371
1.295
1.142
1.004
1.006
0.478
1.142
1.149
63
770.5
Enterprise value¥M
77.47
83.18
83.68
88.24
79.93
76.27
83.06
91.30
91.26
84.25
224.5
1.06%
1.78%
9
93.85
LT debt¥M
403.8
365.6
357.0
320.4
341.2
317.0
315.6
347.3
339.8
358.7
271.2
1.00%
(2.06%)
61
Cost of revenue
¥604.1M
0.15%
1.01×
Operating expenses
¥164.1M
0.46%
1.05×
Goodwill & intangibles
18.18%
Cash and investments
17.50%