791.1
Revenue¥M
761.6
788.6
790.8
793.7
794.1
820.8
837.8
847.4
845.1
866.5
856.0
1.76%
1.50%
6
23.14
Revenue growth%
16.60
16.47
15.11
16.29
15.50
17.85
15.01
14.58
15.80
15.12
4.22
15.12
15.65
9
28.10
Gross margin%
25.52
23.37
22.24
22.73
22.97
21.37
19.10
19.36
18.83
20.70
19.85
19.36
21.81
64
2.22
Operating margin%
22.79
23.65
24.67
27.54
30.37
30.60
30.51
30.11
32.51
29.72
29.41
30.51
29.91
35
14.65
Net margin%
36.86
35.56
35.70
38.17
36.23
34.60
33.60
32.93
32.29
34.67
29.63
33.60
35.12
64
26.93
P/E ratio (avg)x
54.65
58.95
68.85
77.26
86.25
98.43
110.3
125.2
151.8
154.4
28.85
125.2
92.34
24
16.76
EV/EBITx
16.39
17.97
20.21
21.86
22.97
20.70
21.06
19.58
20.58
20.38
34.58
20.58
20.48
6
25.69
FCF yield (avg)%
7.27
9.29
7.74
6.57
8.89
10.63
8.36
9.15
6.31
4.79
12.76
8.36
8.05
77
27.18
FCF margin%
4.30
7.10
9.07
11.80
12.00
13.85
13.95
14.78
17.56
18.26
8.96
14.78
12.93
61
1.291
FCF / Net incomex
1.518
1.569
1.792
1.867
2.126
2.278
2.722
2.933
3.306
3.292
0.200
2.933
2.202
42
5.62
ROIC%
22.92
21.15
23.02
24.10
23.60
26.29
28.76
26.02
28.19
28.28
11.10
28.19
25.06
48
22.26
Return on equity%
16.01
15.69
15.54
16.90
16.76
17.46
19.26
18.82
18.90
17.72
17.53
18.82
17.18
74
10.83
Return on assets%
23.45
24.65
25.53
23.30
22.50
22.92
25.00
24.37
22.08
20.40
9.17
22.92
23.38
42
0.52
EPS¥
0.31
0.33
0.34
0.33
0.29
0.27
0.25
0.28
0.29
0.28
0.57
(0.36%)
(0.13%)
—
18.36
EPS growth%
17.57
17.67
18.72
21.63
24.28
23.97
22.83
23.80
21.36
24.16
21.98
23.80
22.23
20
0.95
Bookvalue per sh¥
1.46
1.52
1.50
1.64
1.61
1.63
1.58
1.65
1.68
1.78
0.84
2.05%
2.48%
—
0.80
FCF per share¥
0.62
0.57
0.54
0.50
0.56
0.59
0.60
0.61
0.67
0.72
0.46
5.01%
2.77%
—
0.96
Dividend per sh¥
0.76
0.72
0.77
0.77
0.72
0.74
0.74
0.70
0.63
0.56
0.24
(5.05%)
(4.14%)
—
25.49
Div yield (avg)%
11.13
11.66
12.42
13.11
11.28
12.53
14.68
14.04
11.19
8.30
4.66
12.53
12.04
57
14.80
Payout ratio%
24.66
25.86
23.96
23.26
21.78
23.82
23.72
23.11
21.17
20.45
29.09
23.11
23.49
88
326.0
Shares (diluted)M
393.4
357.3
329.9
316.3
340.4
335.8
357.6
377.3
429.5
397.3
340.9
3.14%
0.90%
58
15.27
Buyback yield%
25.93
24.71
23.85
23.09
21.10
23.49
23.97
24.90
27.55
28.02
9.67
24.90
24.34
60
1.299
D/E ratiox
2.110
2.084
2.461
2.894
3.306
3.920
4.634
5.121
5.706
5.507
1.604
5.121
3.613
70
99.29
Enterprise value¥M
411.9
432.7
479.0
491.4
493.2
569.7
561.0
528.9
587.0
617.2
543.5
4.59%
5.33%
32
146.9
LT debt¥M
892.0
872.0
923.5
888.5
789.8
720.3
776.4
803.9
827.7
816.1
330.0
0.66%
(0.15%)
63
Revenue
¥866.5M
1.50%
1.00×
Cost of revenue
¥518.7M
1.66%
1.02×
Operating expenses
¥126.7M
0.23%
0.88×
Goodwill & intangibles
17.35%
Cash and investments
16.88%