111.5
Revenue¥M
813.3
813.3
799.5
784.2
783.2
796.0
816.9
841.3
849.3
864.0
119.1
1.98%
0.57%
31
12.71
Revenue growth%
10.50
12.68
13.28
10.65
11.32
13.01
13.41
15.89
15.24
16.35
9.08
15.24
13.14
29
23.14
Gross margin%
3.21
1.96
0.40
1.74
4.13
4.42
2.81
1.21
0.40
0.40
7.77
1.21
1.85
34
22.00
Operating margin%
35.94
36.14
35.01
33.11
35.16
37.91
39.95
41.19
42.50
43.28
21.50
41.19
37.02
71
5.47
Net margin%
2.74
5.62
4.44
4.53
3.62
0.92
2.23
1.81
1.16
2.00
5.79
1.81
2.48
70
24.23
P/E ratio (avg)x
37.58
44.13
53.62
59.81
65.58
64.12
67.90
80.57
80.68
83.08
8.002
80.57
64.85
71
8.660
EV/EBITx
20.47
18.85
17.86
17.91
16.72
15.49
16.33
14.48
14.73
14.20
13.41
14.73
16.52
57
14.77
FCF yield (avg)%
12.47
13.60
16.10
13.90
14.08
16.46
18.67
18.58
16.11
14.51
23.01
16.46
15.31
92
23.30
FCF margin%
29.99
31.17
34.01
34.00
33.18
31.62
29.33
27.78
30.27
29.40
19.27
29.40
30.72
72
1.157
FCF / Net incomex
3.015
3.011
3.218
3.667
4.123
4.817
4.676
5.419
6.098
7.133
1.571
5.419
4.400
38
24.32
ROIC%
23.95
23.95
25.47
28.43
28.53
29.91
31.93
33.55
32.82
31.38
10.62
31.93
29.22
92
24.44
Return on equity%
21.22
22.52
19.65
17.73
15.60
17.30
17.14
15.61
14.77
15.85
5.99
15.85
17.22
71
21.87
Return on assets%
18.59
20.85
20.22
22.99
25.65
23.59
22.86
25.81
23.39
23.74
19.77
23.59
23.19
18
0.75
EPS¥
1.02
1.07
0.98
1.10
1.14
1.26
1.24
1.18
1.21
1.21
0.81
1.31%
1.14%
—
21.70
EPS growth%
1.20
1.24
2.16
3.48
1.72
1.46
1.11
1.85
1.56
0.40
22.97
1.46
1.51
77
2.13
Bookvalue per sh¥
2.08
2.02
2.26
2.50
2.35
2.39
2.39
2.48
2.69
2.85
0.60
3.94%
2.78%
—
2.25
FCF per share¥
2.73
2.68
2.96
2.66
2.57
2.70
2.84
2.75
2.63
2.53
2.79
(0.34%)
(0.62%)
—
0.82
Dividend per sh¥
4.08
4.07
4.27
4.34
4.97
5.24
5.94
6.55
6.58
7.73
2.66
9.23%
6.82%
—
20.04
Div yield (avg)%
19.41
20.09
17.12
15.92
18.22
16.40
15.97
16.95
18.36
18.15
12.63
16.95
17.63
90
27.61
Payout ratio%
4.92
6.13
5.73
4.46
6.65
5.88
3.47
6.26
4.97
2.69
5.30
4.97
5.35
64
164.8
Shares (diluted)M
298.2
313.3
361.5
413.2
486.3
548.9
635.7
640.9
615.2
697.2
164.5
7.47%
8.94%
80
16.13
Buyback yield%
13.62
12.86
11.26
11.84
9.96
10.47
12.41
9.83
10.26
12.97
16.54
10.47
11.55
30
1.045
D/E ratiox
0.521
0.506
0.489
0.446
0.411
0.369
0.365
0.369
0.374
0.369
1.690
0.369
0.393
77
421.3
Enterprise value¥M
362.9
349.3
403.2
443.9
525.9
570.7
556.9
592.7
687.7
738.0
49.30
7.01%
8.82%
19
0.608
LT debt¥B
1.028
1.017
0.968
0.942
0.907
1.031
1.112
1.029
1.032
1.175
0.043
5.30%
2.73%
71
Revenue
¥864.0M
0.57%
1.00×
Cost of revenue
¥599.0M
0.47%
0.99×
Operating expenses
¥170.2M
1.35%
1.08×
Goodwill & intangibles
15.81%