160.5
Revenue¥M
782.6
769.7
758.7
771.1
763.7
757.3
752.4
771.7
771.3
788.1
168.5
0.63%
(0.06%)
13
21.33
Revenue growth%
17.49
18.42
20.35
23.10
25.69
26.17
25.30
27.56
29.78
32.29
3.04
27.56
25.50
72
19.21
Gross margin%
27.19
30.14
32.39
29.54
31.90
29.34
31.98
30.08
29.31
28.24
5.98
29.34
29.81
52
5.65
Operating margin%
14.30
13.21
14.85
17.39
16.36
18.26
15.37
17.40
17.27
14.82
7.55
17.27
15.86
60
7.40
Net margin%
16.25
16.65
18.28
15.42
17.18
19.89
18.66
19.23
17.37
14.87
25.05
18.66
17.28
56
13.94
P/E ratio (avg)x
39.51
40.33
44.31
42.63
41.17
38.85
36.37
34.70
38.51
35.20
34.89
36.37
39.18
31
31.99
EV/EBITx
13.56
12.51
11.96
11.75
11.43
10.85
9.930
10.54
9.491
8.481
18.84
9.930
11.14
86
9.21
FCF yield (avg)%
22.98
24.72
26.95
24.59
22.40
20.38
21.93
20.52
22.99
22.67
13.41
21.93
22.82
77
15.50
FCF margin%
7.92
8.22
10.69
12.06
9.72
10.72
10.41
10.53
7.85
8.82
28.84
10.41
10.06
94
0.901
FCF / Net incomex
0.875
0.844
0.741
0.752
0.775
0.792
0.769
0.815
0.700
0.757
0.816
0.769
0.772
38
29.34
ROIC%
0.40
3.19
4.35
2.01
4.34
5.02
7.20
8.66
8.96
7.21
5.99
7.21
4.68
43
24.80
Return on equity%
19.89
17.22
16.56
19.03
21.84
20.84
21.30
18.70
20.84
19.08
7.00
20.84
19.49
42
21.69
Return on assets%
19.13
16.54
17.04
19.76
18.29
18.06
20.19
18.80
16.72
19.38
18.42
18.80
18.54
17
1.25
EPS¥
0.93
0.99
1.02
1.04
1.10
1.04
1.06
1.13
1.26
1.29
1.39
3.16%
2.54%
—
16.08
EPS growth%
25.94
23.27
22.49
25.34
24.26
26.47
26.38
27.23
27.66
28.11
6.20
27.23
26.16
47
0.83
Bookvalue per sh¥
0.74
0.80
0.82
0.87
0.87
0.92
0.84
0.91
0.90
0.97
0.77
2.29%
3.47%
—
0.61
FCF per share¥
0.69
0.77
0.80
0.80
0.76
0.70
0.75
0.74
0.80
0.87
0.62
2.72%
1.37%
—
1.41
Dividend per sh¥
0.58
0.56
0.56
0.59
0.60
0.54
0.57
0.59
0.62
0.64
1.00
1.17%
0.04%
—
27.75
Div yield (avg)%
20.27
20.65
20.58
22.65
23.24
22.98
25.07
22.45
23.59
22.81
16.70
22.98
22.73
61
17.00
Payout ratio%
17.14
18.72
17.27
18.39
18.65
21.13
20.76
22.40
24.18
25.88
9.04
22.40
19.74
43
247.8
Shares (diluted)M
194.2
211.5
229.2
226.5
253.8
286.8
303.1
275.1
251.7
249.6
243.4
(0.33%)
1.82%
33
20.08
Buyback yield%
2.45
2.96
3.78
3.08
1.11
2.09
0.40
0.40
0.40
0.44
8.68
0.40
1.60
70
1.354
D/E ratiox
0.848
0.804
0.799
0.921
0.907
0.870
0.835
0.786
0.756
0.818
0.453
0.818
0.827
41
723.8
Enterprise value¥M
434.5
429.0
445.3
430.8
397.8
361.4
381.5
348.3
351.9
323.5
236.7
(4.05%)
(1.95%)
83
257.4
LT debt¥M
339.5
335.2
311.5
331.9
339.7
324.6
348.5
342.9
350.8
315.5
524.6
(1.47%)
0.10%
19
Revenue
¥788.1M
(0.06%)
1.00×
Cost of revenue
¥539.5M
0.09%
1.02×
Operating expenses
¥161.3M
0.02%
1.01×
Spread over hurdle
(4.34%)