386.0
Revenue¥M
570.9
570.4
577.5
573.0
572.5
568.7
569.7
574.4
570.4
572.0
420.7
(0.02%)
(0.10%)
24
3.99
Revenue growth%
4.77
7.04
9.64
9.55
12.42
13.25
14.32
13.11
14.18
11.71
29.36
13.25
12.06
57
7.70
Gross margin%
17.40
14.66
14.97
15.38
17.48
18.26
15.96
16.06
17.04
18.52
3.15
17.04
16.55
23
13.52
Operating margin%
11.35
11.92
11.93
14.79
13.58
12.31
13.71
13.05
11.56
9.55
14.11
12.31
12.12
89
15.30
Net margin%
15.30
17.96
18.08
16.91
19.71
21.98
19.07
21.88
20.09
20.61
12.95
20.61
19.39
24
32.99
P/E ratio (avg)x
18.65
19.50
18.26
20.13
19.72
21.43
20.56
23.34
24.32
25.78
29.08
23.34
20.34
49
14.61
EV/EBITx
30.40
32.89
34.06
32.99
34.36
36.26
39.10
43.14
43.92
42.43
25.06
42.43
35.31
89
9.45
FCF yield (avg)%
6.58
5.08
3.22
0.40
0.40
0.44
0.40
0.40
2.69
2.00
22.84
0.44
1.22
42
18.34
FCF margin%
16.48
17.37
18.59
20.26
20.08
18.31
16.30
17.97
19.42
18.97
10.40
18.31
18.45
92
0.904
FCF / Net incomex
0.430
0.478
0.476
0.467
0.457
0.479
0.463
0.433
0.438
0.453
1.234
0.453
0.460
92
20.20
ROIC%
13.34
14.67
13.71
10.81
10.41
8.26
9.79
11.08
11.57
14.20
5.37
11.08
11.33
25
24.14
Return on equity%
6.35
5.84
7.48
6.83
3.84
3.60
1.63
2.96
0.85
1.38
20.41
1.63
3.72
13
8.46
Return on assets%
6.87
7.56
4.93
6.97
4.96
7.88
10.51
7.90
6.26
6.79
21.27
7.88
6.92
24
1.57
EPS¥
0.59
0.69
0.67
0.70
0.78
0.82
0.96
0.95
0.88
0.96
1.71
4.25%
6.18%
—
19.32
EPS growth%
3.80
1.62
1.68
4.32
3.90
6.55
4.92
7.89
9.00
7.54
18.20
7.54
4.62
84
1.63
Bookvalue per sh¥
0.55
0.61
0.64
0.62
0.70
0.68
0.70
0.78
0.83
0.76
1.35
1.74%
3.51%
—
0.43
FCF per share¥
0.56
0.63
0.72
0.81
0.90
0.99
1.07
1.05
1.21
1.24
0.69
6.69%
9.97%
—
0.67
Dividend per sh¥
2.50
2.49
2.95
3.56
4.29
5.13
5.32
5.99
6.94
7.34
2.22
11.33%
11.70%
—
10.15
Div yield (avg)%
23.39
20.55
22.53
20.48
17.98
17.12
17.11
16.99
19.42
21.56
11.77
17.12
19.95
53
24.58
Payout ratio%
33.38
32.69
34.44
36.07
38.75
35.99
35.34
35.92
36.75
35.41
12.18
35.92
35.66
35
89.83
Shares (diluted)M
143.3
156.8
179.7
187.9
196.1
229.2
247.2
260.9
268.0
284.1
87.68
7.69%
8.13%
26
4.58
Buyback yield%
14.59
13.02
15.85
15.72
17.24
17.84
16.38
19.21
19.42
18.24
14.58
18.24
16.81
56
1.002
D/E ratiox
0.613
0.652
0.755
0.820
0.866
0.857
0.853
1.019
1.052
1.089
1.545
1.019
0.855
44
0.391
Enterprise value¥B
0.430
0.439
0.445
0.447
0.528
0.602
0.713
0.868
0.982
1.172
0.420
17.28%
12.35%
83
36.72
LT debt¥M
99.50
98.95
110.1
114.0
123.2
114.0
107.5
96.58
104.6
102.0
246.7
(3.70%)
0.68%
27
Revenue
¥572.0M
(0.10%)
1.00×
Cost of revenue
¥348.6M
(0.26%)
0.98×
Operating expenses
¥89.93M
(0.26%)
0.98×
Goodwill & intangibles
20.49%
Cash and investments
17.79%