671.2
Revenue¥M
769.2
773.2
789.4
792.5
812.5
851.6
870.8
907.0
924.7
965.8
703.9
3.52%
2.45%
25
11.67
Revenue growth%
25.15
27.49
28.49
29.51
27.46
28.15
29.21
27.10
29.14
31.25
19.62
29.14
28.32
5
28.86
Gross margin%
16.17
13.49
10.59
12.80
13.91
11.85
13.62
12.67
13.96
16.55
5.53
13.62
13.55
63
24.68
Operating margin%
13.61
12.36
14.24
13.69
10.76
8.76
5.94
5.82
8.72
6.13
27.92
6.13
9.76
74
2.42
Net margin%
5.78
8.17
5.39
4.29
5.61
7.12
8.22
10.50
9.98
12.38
12.48
9.98
7.64
50
28.23
P/E ratio (avg)x
9.075
8.164
7.581
7.121
7.998
7.229
6.763
6.866
6.728
6.544
22.42
6.763
7.175
74
15.85
EV/EBITx
24.86
22.30
24.27
26.21
24.43
25.29
25.97
22.97
21.71
19.48
35.46
22.97
24.35
21
20.90
FCF yield (avg)%
22.76
20.60
21.61
21.36
20.40
21.86
23.96
21.78
23.23
25.30
17.38
23.23
21.82
67
28.62
FCF margin%
8.06
7.18
10.11
9.14
8.56
6.13
3.67
2.61
4.77
1.86
20.70
3.67
6.66
32
1.506
FCF / Net incomex
1.147
1.119
1.250
1.340
1.503
1.456
1.510
1.547
1.658
1.657
0.982
1.547
1.479
6
18.67
ROIC%
4.50
4.76
3.81
4.71
5.80
5.86
5.22
5.47
4.09
3.80
18.52
5.22
4.73
69
28.04
Return on equity%
26.07
23.65
23.77
22.51
23.40
23.45
21.99
24.94
23.62
21.06
9.07
23.45
23.54
92
25.83
Return on assets%
10.49
8.79
6.70
6.49
6.54
4.67
1.84
1.60
0.94
1.50
14.28
1.60
5.58
66
0.73
EPS¥
0.51
0.54
0.50
0.52
0.51
0.48
0.46
0.45
0.43
0.40
0.75
(4.87%)
(1.35%)
—
22.49
EPS growth%
14.18
15.66
13.76
13.35
12.91
14.77
13.78
15.07
12.23
13.19
27.65
13.78
13.77
66
0.18
Bookvalue per sh¥
0.48
0.50
0.57
0.62
0.62
0.65
0.64
0.70
0.65
0.62
0.79
(0.05%)
3.65%
—
0.57
FCF per share¥
0.67
0.70
0.80
0.90
0.86
0.94
1.08
1.22
1.35
1.31
0.89
8.75%
7.12%
—
0.98
Dividend per sh¥
1.83
2.17
2.18
2.51
2.87
3.18
3.34
3.39
4.01
4.04
0.69
7.07%
10.22%
—
2.31
Div yield (avg)%
20.17
21.96
21.62
19.31
20.39
18.16
15.38
16.47
15.02
15.93
21.61
15.93
18.73
26
3.71
Payout ratio%
21.08
19.40
21.84
20.88
17.98
16.01
15.79
14.40
14.54
13.02
26.35
14.54
17.00
49
357.0
Shares (diluted)M
365.1
360.2
379.9
396.4
424.1
426.1
408.1
460.1
523.1
509.9
348.9
3.75%
3.33%
36
5.56
Buyback yield%
24.22
25.61
26.32
25.39
27.78
25.92
27.93
27.79
27.70
25.68
4.66
27.70
26.12
42
1.616
D/E ratiox
1.604
1.602
1.584
1.716
1.647
1.867
2.111
2.201
2.111
2.361
1.231
2.111
1.792
31
351.3
Enterprise value¥M
329.5
360.1
399.3
372.2
332.1
337.5
335.2
299.1
323.7
306.2
639.7
(1.61%)
0.15%
62
298.4
LT debt¥M
381.0
419.5
460.7
459.8
457.4
504.7
516.7
521.9
508.3
473.9
116.5
0.71%
2.94%
20
Revenue
¥965.8M
2.45%
1.00×
Cost of revenue
¥597.8M
2.72%
1.03×
Operating expenses
¥191.3M
1.96%
0.95×
Cash and investments
17.45%