435.1
Revenue¥M
892.3
890.5
875.8
893.8
899.4
895.8
900.9
918.6
917.8
935.5
484.9
0.79%
0.45%
49
5.17
Revenue growth%
22.25
21.63
23.74
24.74
27.26
27.69
25.80
26.53
24.63
25.11
18.35
25.80
24.93
66
4.52
Gross margin%
22.22
23.27
23.39
26.36
25.93
27.34
27.60
24.95
23.76
21.10
7.43
24.95
24.35
13
22.27
Operating margin%
30.84
28.34
29.79
32.76
33.67
34.49
34.46
35.17
37.13
39.44
13.49
35.17
34.06
64
6.34
Net margin%
24.28
23.22
21.59
18.87
20.78
21.33
23.56
24.39
26.34
24.56
26.55
24.39
23.39
55
20.21
P/E ratio (avg)x
44.90
51.52
58.01
68.84
75.39
85.16
93.08
106.6
104.5
117.7
34.02
104.5
80.27
14
30.38
EV/EBITx
44.25
43.78
53.00
55.48
64.07
73.54
88.27
95.28
108.8
126.6
33.06
95.28
68.81
56
4.36
FCF yield (avg)%
19.13
17.74
16.02
15.16
13.35
13.97
12.83
13.99
14.76
17.59
28.32
13.99
14.96
25
23.58
FCF margin%
10.11
10.76
9.74
10.16
10.49
11.72
13.32
14.04
13.88
12.57
28.58
13.32
11.24
92
1.662
FCF / Net incomex
1.684
1.854
2.055
2.468
2.715
2.735
2.884
3.222
3.667
3.857
0.922
3.222
2.725
5
9.93
ROIC%
14.11
13.76
16.50
18.25
16.80
15.92
18.89
16.28
15.26
17.83
14.99
16.28
16.39
78
14.00
Return on equity%
22.95
24.14
21.29
21.41
18.89
21.58
20.87
19.74
20.27
21.56
4.19
20.87
21.35
17
8.62
Return on assets%
22.66
21.31
24.13
26.17
27.50
25.88
24.74
24.63
24.26
26.84
2.26
24.74
24.68
72
1.56
EPS¥
1.42
1.34
1.40
1.46
1.53
1.46
1.34
1.46
1.50
1.58
1.70
0.66%
0.11%
—
4.03
EPS growth%
9.01
6.83
4.25
2.86
3.54
2.09
1.35
0.46
0.40
2.78
5.22
1.35
2.82
8
0.37
Bookvalue per sh¥
0.32
0.34
0.38
0.38
0.38
0.39
0.38
0.39
0.43
0.41
0.89
1.55%
2.01%
—
1.56
FCF per share¥
1.18
1.10
1.24
1.11
1.22
1.22
1.36
1.34
1.37
1.36
1.25
2.17%
0.89%
—
1.69
Dividend per sh¥
0.69
0.75
0.73
0.75
0.77
0.84
0.78
0.80
0.73
0.73
0.84
(1.03%)
(0.57%)
—
8.57
Div yield (avg)%
15.90
18.54
20.36
21.97
24.93
21.98
20.52
19.32
19.45
19.15
6.35
19.45
19.91
89
28.08
Payout ratio%
26.01
26.50
25.00
25.81
22.86
23.52
26.03
27.84
30.68
32.49
6.71
27.84
26.02
32
223.3
Shares (diluted)M
178.9
165.3
140.4
131.5
112.2
110.3
108.2
105.2
102.7
95.73
221.6
(3.13%)
(6.79%)
7
12.02
Buyback yield%
1.41
3.12
0.40
2.93
1.75
0.40
1.43
0.40
2.25
2.26
2.73
1.43
1.59
65
1.380
D/E ratiox
0.580
0.570
0.542
0.520
0.472
0.477
0.453
0.460
0.437
0.450
1.027
0.453
0.474
30
399.3
Enterprise value¥M
162.0
143.5
127.1
117.0
123.6
121.9
117.9
118.8
114.9
120.6
666.9
(0.49%)
(2.27%)
90
273.0
LT debt¥M
43.49
44.84
44.35
46.41
44.41
45.70
44.33
46.95
44.77
48.31
531.9
1.70%
0.60%
78
Revenue
¥935.5M
0.45%
1.00×
Cost of revenue
¥485.0M
0.46%
1.00×
Operating expenses
¥188.8M
0.16%
0.97×
Spread over hurdle
11.47%