454.0
Revenue¥M
609.4
603.4
621.9
618.8
611.5
606.6
605.3
608.4
627.9
636.5
480.9
0.80%
0.39%
74
18.27
Revenue growth%
18.94
17.34
19.12
17.19
16.07
18.08
19.71
19.05
19.47
19.61
5.64
19.47
18.99
71
24.19
Gross margin%
15.36
14.95
17.74
17.13
17.05
17.62
15.97
15.75
14.22
15.21
2.97
15.75
15.86
14
19.72
Operating margin%
27.42
25.62
24.42
23.90
24.44
22.74
24.69
24.37
26.69
24.06
5.82
24.37
24.43
60
16.60
Net margin%
15.72
13.23
13.24
14.04
13.59
11.74
12.55
14.76
13.30
11.76
5.37
12.55
13.27
21
15.17
P/E ratio (avg)x
55.40
60.07
65.98
69.34
75.04
78.27
83.79
90.04
105.0
115.9
23.13
90.04
76.65
45
35.57
EV/EBITx
27.47
28.41
32.78
35.55
33.94
33.58
32.81
32.39
30.66
31.58
11.37
32.39
32.58
28
20.57
FCF yield (avg)%
5.23
4.00
6.42
4.10
2.53
2.04
3.02
1.74
0.40
2.66
22.05
2.04
2.84
90
17.11
FCF margin%
27.62
27.69
25.41
26.58
27.31
24.39
27.33
29.26
28.30
25.97
16.66
27.33
27.32
57
0.128
FCF / Net incomex
1.109
1.052
1.175
1.251
1.197
1.105
1.182
1.131
1.173
1.220
0.571
1.173
1.174
80
18.54
ROIC%
8.40
8.09
5.70
6.22
5.85
3.26
1.80
2.23
2.19
4.44
26.37
2.23
5.07
62
29.35
Return on equity%
20.25
21.23
20.01
17.64
15.68
13.73
12.30
14.11
14.09
14.26
4.47
14.09
14.97
59
11.80
Return on assets%
14.73
14.15
13.75
14.51
11.85
10.69
12.82
13.50
11.06
11.54
20.54
11.54
13.16
47
1.79
EPS¥
2.74
3.18
3.66
3.66
3.69
3.61
3.74
4.07
4.74
5.52
1.91
8.41%
8.75%
—
10.35
EPS growth%
10.60
7.75
5.98
8.46
7.53
10.39
7.55
7.30
7.27
8.38
17.07
7.55
7.65
36
0.74
Bookvalue per sh¥
1.35
1.33
1.50
1.76
1.93
2.27
2.39
2.26
2.34
2.40
1.68
4.48%
7.09%
—
0.93
FCF per share¥
0.89
0.90
0.83
0.81
0.84
0.83
0.76
0.69
0.77
0.82
1.34
(0.31%)
(0.31%)
—
1.63
Dividend per sh¥
2.02
2.03
1.99
1.80
1.65
1.77
1.76
1.97
1.86
1.81
0.43
1.81%
(2.02%)
—
7.77
Div yield (avg)%
31.57
30.94
33.28
36.15
38.02
38.62
39.61
41.27
43.45
42.15
24.53
41.27
38.32
27
27.95
Payout ratio%
21.73
21.42
23.08
24.83
27.75
26.08
28.08
25.82
28.75
27.55
23.42
27.55
25.95
26
0.409
Shares (diluted)B
0.560
0.611
0.688
0.820
0.868
0.990
1.072
1.235
1.313
1.421
0.396
10.38%
9.83%
90
17.02
Buyback yield%
25.99
27.75
25.65
23.34
20.47
23.42
22.88
21.91
20.18
21.36
28.99
21.91
23.11
49
1.253
D/E ratiox
0.115
0.130
0.130
0.124
0.134
0.125
0.123
0.142
0.146
0.137
0.413
0.137
0.130
30
676.0
Enterprise value¥M
367.3
374.9
402.9
391.0
358.5
331.8
289.7
255.0
239.4
231.8
159.4
(8.35%)
(5.01%)
84
0.411
LT debt¥B
0.768
0.866
0.923
1.047
1.177
1.214
1.439
1.575
1.794
1.786
0.369
8.70%
10.19%
62
Revenue
¥636.5M
0.39%
1.00×
Cost of revenue
¥420.4M
0.54%
1.02×
Operating expenses
¥124.1M
0.09%
0.97×
Property and equipment
19.06%
Goodwill & intangibles
16.00%
Spread over hurdle
(2.49%)