255.8
Revenue¥M
605.7
613.3
622.9
652.2
656.5
658.1
680.3
704.0
707.6
710.2
269.1
1.58%
1.92%
67
24.47
Revenue growth%
8.07
7.06
4.96
7.01
8.14
9.59
12.37
10.65
12.80
13.09
9.49
12.37
8.86
47
23.61
Gross margin%
14.28
13.91
16.85
19.47
18.26
15.89
17.82
17.16
18.16
19.35
25.95
17.82
17.49
81
24.44
Operating margin%
18.76
17.76
17.19
19.27
21.68
18.88
19.28
20.28
19.99
22.69
11.98
19.99
19.27
92
9.79
Net margin%
28.59
29.97
30.04
29.39
31.52
34.48
34.63
34.52
36.79
35.33
11.68
34.63
33.00
20
11.37
P/E ratio (avg)x
7.120
7.710
8.080
8.937
8.570
8.616
9.300
10.92
12.44
13.35
8.089
10.92
8.777
88
25.41
EV/EBITx
6.135
6.525
6.396
6.677
6.226
6.698
6.654
6.384
6.918
7.476
19.79
6.698
6.590
58
14.78
FCF yield (avg)%
25.00
23.61
26.58
26.72
29.23
28.16
26.55
23.74
22.68
21.80
6.10
23.74
25.77
15
26.24
FCF margin%
0.40
0.40
0.40
0.40
0.40
0.80
1.28
2.91
5.63
6.24
19.58
2.91
0.60
51
0.751
FCF / Net incomex
0.389
0.375
0.366
0.363
0.394
0.400
0.414
0.417
0.459
0.436
1.432
0.417
0.397
94
24.11
ROIC%
30.88
30.43
31.54
29.11
27.95
26.61
27.21
27.15
28.64
27.42
14.03
27.21
28.30
84
21.05
Return on equity%
9.82
12.10
12.14
12.06
13.57
12.67
13.67
15.06
17.18
18.24
8.46
15.06
13.12
54
3.72
Return on assets%
19.10
18.62
21.42
22.58
20.33
19.88
22.37
21.45
21.66
20.92
8.13
21.45
21.17
51
2.53
EPS¥
0.43
0.46
0.41
0.42
0.45
0.47
0.51
0.51
0.44
0.45
2.62
(0.13%)
0.91%
—
26.48
EPS growth%
0.40
0.40
1.79
0.55
0.40
0.40
0.40
0.40
0.40
0.99
20.96
0.40
0.40
17
1.49
Bookvalue per sh¥
1.70
1.77
1.56
1.44
1.48
1.37
1.52
1.56
1.41
1.33
0.66
(2.19%)
(3.65%)
—
1.05
FCF per share¥
1.00
0.92
0.78
0.72
0.73
0.67
0.62
0.55
0.56
0.49
1.70
(7.60%)
(6.73%)
—
1.20
Dividend per sh¥
2.40
2.60
2.38
2.51
2.19
1.93
2.00
1.83
1.94
1.69
2.60
(5.07%)
(3.34%)
—
9.41
Div yield (avg)%
23.25
22.42
19.85
18.72
21.72
20.22
18.31
17.53
16.40
14.14
11.94
17.53
19.28
32
6.76
Payout ratio%
31.25
34.00
36.85
39.05
36.05
38.25
36.53
35.47
37.82
39.10
16.44
37.82
36.69
63
151.1
Shares (diluted)M
90.29
76.25
68.70
69.03
64.28
66.26
71.19
74.51
74.30
79.34
150.7
4.30%
(2.45%)
13
18.01
Buyback yield%
19.35
17.31
20.26
19.97
17.19
14.79
13.28
14.14
11.44
11.46
18.96
13.28
15.99
70
1.554
D/E ratiox
1.266
1.124
1.223
1.189
1.031
0.940
0.888
0.870
0.932
0.806
0.403
0.888
0.985
61
443.2
Enterprise value¥M
126.9
124.4
118.7
130.6
136.9
134.1
121.8
112.8
125.3
111.4
32.91
(4.05%)
(0.21%)
8
242.9
LT debt¥M
386.0
372.8
360.9
368.4
404.7
416.4
392.4
413.7
456.3
489.5
512.1
3.88%
3.07%
19
Revenue
¥710.2M
1.92%
1.00×
Cost of revenue
¥486.4M
2.05%
1.01×
Operating expenses
¥96.69M
1.30%
0.94×
Cash and investments
16.67%
Goodwill & intangibles
16.37%