791.3
Revenue¥M
755.5
770.7
787.0
771.2
778.9
769.0
776.4
765.1
774.9
760.7
860.2
(0.47%)
0.14%
19
24.19
Revenue growth%
24.73
27.67
27.61
25.13
22.58
24.06
23.67
25.18
23.70
20.97
16.60
23.70
24.39
27
29.07
Gross margin%
14.31
15.04
12.93
15.66
15.08
14.12
11.65
10.65
7.89
9.40
5.89
10.65
13.52
45
6.31
Operating margin%
29.01
27.13
28.02
28.93
30.09
28.86
30.18
30.09
28.35
27.41
29.37
28.86
28.90
15
8.64
Net margin%
6.71
3.96
5.15
4.82
3.77
2.73
0.40
1.38
0.40
0.92
29.17
0.92
3.25
10
7.793
P/E ratio (avg)x
5.457
4.863
4.507
3.976
4.274
3.788
3.369
3.644
3.818
3.919
10.97
3.788
3.948
94
31.46
EV/EBITx
9.251
8.100
7.993
7.691
6.779
6.012
5.897
6.023
5.485
4.763
24.11
5.897
6.401
23
17.02
FCF yield (avg)%
27.25
28.56
26.96
27.08
29.42
29.87
29.94
32.41
31.86
31.44
21.13
31.44
29.65
87
8.29
FCF margin%
10.83
10.26
8.60
10.59
11.76
12.24
14.96
15.90
13.23
15.61
11.43
14.96
12.00
78
1.062
FCF / Net incomex
0.828
0.977
1.137
1.300
1.527
1.713
1.962
2.209
2.603
2.939
0.900
2.209
1.620
16
9.33
ROIC%
28.11
28.38
28.73
27.08
29.76
28.01
30.23
28.45
26.62
27.73
19.84
28.01
28.24
58
15.81
Return on equity%
7.19
9.72
8.67
8.24
6.81
8.69
7.54
8.75
9.69
9.53
23.57
8.75
8.68
58
23.40
Return on assets%
12.56
14.58
13.33
11.54
12.47
10.30
11.55
9.34
10.77
9.27
7.60
10.30
11.54
62
0.61
EPS¥
0.49
0.53
0.54
0.58
0.57
0.58
0.66
0.67
0.76
0.75
0.67
5.43%
3.54%
—
6.10
EPS growth%
4.55
5.45
3.25
4.45
6.53
9.28
7.49
5.78
6.95
4.80
15.72
6.95
5.62
17
0.85
Bookvalue per sh¥
1.36
1.60
1.63
1.85
2.08
2.23
2.66
2.75
3.08
2.98
0.78
7.51%
8.10%
—
0.85
FCF per share¥
0.64
0.73
0.83
0.93
1.06
1.19
1.39
1.37
1.45
1.46
0.49
6.60%
9.14%
—
0.66
Dividend per sh¥
0.30
0.32
0.28
0.30
0.28
0.25
0.24
0.22
0.24
0.26
0.16
(1.22%)
(0.65%)
—
5.09
Div yield (avg)%
15.35
14.34
13.91
14.42
16.56
16.55
17.80
16.57
15.82
15.44
15.65
16.55
15.63
32
20.87
Payout ratio%
18.47
16.55
14.07
16.56
18.01
16.26
15.66
16.24
17.59
17.09
2.10
16.26
16.56
86
0.700
Shares (diluted)B
1.321
1.327
1.406
1.656
1.668
1.809
1.976
2.325
2.456
2.909
0.691
11.77%
9.14%
80
7.87
Buyback yield%
30.63
31.25
32.74
31.42
30.22
33.17
32.14
33.14
33.96
33.79
27.58
33.17
32.44
61
0.412
D/E ratiox
0.211
0.249
0.269
0.300
0.315
0.318
0.338
0.339
0.373
0.447
1.047
0.339
0.316
56
711.4
Enterprise value¥M
380.4
372.1
427.2
461.1
534.6
572.8
559.9
561.3
576.1
597.0
787.4
2.23%
6.23%
56
258.9
LT debt¥M
539.0
518.8
544.8
576.6
647.8
650.1
708.4
788.1
733.0
796.8
264.8
4.23%
4.10%
64
Revenue
¥760.7M
0.14%
1.00×
Cost of revenue
¥532.3M
0.13%
1.00×
Operating expenses
¥104.8M
0.66%
1.05×
Goodwill & intangibles
17.22%
Spread over hurdle
(5.84%)