458.5
Revenue¥M
634.8
634.7
622.8
627.7
646.0
637.9
640.1
655.8
646.9
661.1
491.8
0.46%
0.43%
28
22.34
Revenue growth%
1.91
0.40
0.40
0.40
0.86
0.40
0.59
2.50
0.40
0.40
12.67
0.40
0.40
66
16.12
Gross margin%
2.93
1.73
4.25
5.08
3.90
4.59
2.85
0.40
0.40
0.40
25.55
0.40
2.89
64
6.48
Operating margin%
2.74
2.22
0.40
3.33
5.54
6.82
6.68
9.63
12.19
12.94
9.50
9.63
6.11
70
4.10
Net margin%
4.70
2.59
4.51
2.39
1.63
1.98
0.40
0.40
0.40
2.72
6.98
0.40
2.19
73
35.54
P/E ratio (avg)x
32.10
35.77
37.12
37.72
38.08
40.34
41.94
45.19
45.03
46.56
6.931
45.03
39.21
51
34.11
EV/EBITx
38.50
40.27
43.67
43.12
46.91
50.91
51.01
59.24
58.02
65.49
25.57
58.02
48.91
40
23.72
FCF yield (avg)%
21.25
20.46
22.15
19.99
18.13
15.81
13.05
11.19
14.18
11.53
8.85
13.05
16.97
83
7.38
FCF margin%
31.15
31.02
28.10
29.28
29.91
28.64
28.07
25.43
26.74
27.39
29.49
27.39
28.37
51
0.802
FCF / Net incomex
0.775
0.807
0.778
0.886
0.941
0.969
1.038
1.159
1.110
1.262
0.431
1.110
0.955
56
19.21
ROIC%
8.43
7.40
9.72
10.54
11.26
13.69
14.13
17.07
16.20
15.91
2.91
15.91
12.48
76
14.50
Return on equity%
10.48
12.79
9.95
7.78
4.84
5.27
3.03
4.08
5.06
4.71
26.44
4.71
5.17
84
25.88
Return on assets%
24.56
22.11
24.68
25.85
24.15
21.40
21.06
22.46
20.48
19.91
10.14
21.06
22.29
67
0.73
EPS¥
2.26
2.38
2.66
3.04
3.09
3.05
3.41
3.18
3.20
3.66
0.76
3.46%
5.51%
—
29.77
EPS growth%
19.30
18.74
17.68
17.29
15.47
15.42
14.43
13.81
11.61
10.00
11.09
13.81
15.44
16
2.36
Bookvalue per sh¥
1.98
2.17
2.12
2.20
2.35
2.64
2.45
2.73
3.00
2.78
2.50
3.42%
2.86%
—
0.79
FCF per share¥
2.95
2.85
2.70
2.79
2.53
2.76
2.90
2.79
2.57
2.37
1.24
(1.31%)
(2.92%)
—
0.44
Dividend per sh¥
2.98
2.79
2.55
2.33
2.17
2.01
2.24
2.06
2.18
2.44
0.45
2.36%
(1.19%)
—
2.15
Div yield (avg)%
4.78
2.07
1.30
3.37
3.34
5.18
5.23
3.23
2.27
1.96
4.26
3.23
3.29
40
14.93
Payout ratio%
19.58
22.15
19.35
20.39
17.71
18.32
17.07
18.41
20.09
19.23
28.48
18.41
19.29
60
119.7
Shares (diluted)M
177.9
184.5
213.9
214.7
214.8
225.7
227.7
234.4
236.6
248.1
118.7
2.92%
3.92%
35
2.89
Buyback yield%
8.94
7.36
6.97
9.68
7.76
10.44
10.68
10.93
9.96
12.36
20.17
10.68
9.82
41
0.590
D/E ratiox
0.227
0.204
0.189
0.175
0.159
0.151
0.144
0.124
0.116
0.118
0.604
0.124
0.155
54
0.283
Enterprise value¥B
1.040
1.183
1.335
1.314
1.495
1.702
1.784
1.753
1.875
1.887
0.579
4.76%
5.88%
30
206.2
LT debt¥M
151.7
149.9
160.7
150.2
147.5
158.7
160.7
147.3
157.7
154.3
184.5
0.91%
(0.51%)
69
Revenue
¥661.1M
0.43%
1.00×
Cost of revenue
¥279.9M
(0.13%)
0.95×
Operating expenses
¥164.5M
0.85%
1.04×
Goodwill & intangibles
15.40%