131.3
Revenue¥M
622.7
640.3
643.2
641.0
656.3
665.8
671.0
689.0
677.9
693.5
139.5
1.11%
1.01%
78
7.04
Revenue growth%
7.36
7.36
9.26
8.45
11.38
13.68
10.83
10.58
12.90
13.46
25.82
12.90
10.70
48
7.96
Gross margin%
28.60
29.49
28.77
26.55
25.37
23.31
20.71
18.10
15.22
16.92
21.68
18.10
24.34
76
16.28
Operating margin%
12.14
9.96
7.58
9.84
12.80
12.31
10.56
9.11
10.09
11.28
25.60
10.56
10.32
82
11.93
Net margin%
18.31
20.02
20.49
22.80
20.41
17.51
18.34
17.65
20.53
22.64
10.77
18.34
20.21
95
12.99
P/E ratio (avg)x
11.96
14.17
13.55
13.55
14.79
14.46
14.76
14.21
14.34
15.62
21.79
14.46
14.27
19
17.73
EV/EBITx
20.98
20.96
19.27
17.31
14.75
15.46
15.58
16.54
16.86
15.72
19.09
15.72
16.70
10
26.93
FCF yield (avg)%
26.12
23.77
22.14
20.20
17.59
19.04
20.81
21.21
19.08
17.87
16.38
19.08
20.50
53
17.53
FCF margin%
25.54
27.24
26.09
27.88
29.99
31.62
31.57
33.56
36.06
37.39
27.52
33.56
30.78
57
1.700
FCF / Net incomex
2.594
2.944
3.054
3.147
3.319
3.267
3.856
4.305
4.173
3.966
1.460
3.966
3.293
54
29.99
ROIC%
18.65
21.26
22.23
23.60
23.34
25.81
23.80
22.30
21.42
19.57
15.92
22.30
22.27
76
7.76
Return on equity%
4.55
7.15
5.69
3.68
1.01
0.40
0.40
2.61
3.76
5.12
21.97
2.61
3.72
81
12.79
Return on assets%
6.06
5.53
3.70
4.01
4.77
7.56
7.59
9.62
7.03
4.70
17.61
7.56
5.80
22
0.68
EPS¥
2.09
2.17
2.40
2.56
2.91
2.96
2.76
3.07
3.11
2.97
0.69
0.39%
5.02%
—
28.02
EPS growth%
4.27
2.39
4.30
4.16
6.93
9.16
11.84
13.55
11.07
11.83
7.19
11.83
8.05
70
3.84
Bookvalue per sh¥
1.70
1.81
1.95
1.93
1.89
2.15
2.21
2.35
2.79
3.22
2.60
11.31%
6.53%
—
2.04
FCF per share¥
1.71
1.76
1.54
1.41
1.33
1.33
1.19
1.14
1.01
1.07
1.30
(4.24%)
(5.57%)
—
3.45
Dividend per sh¥
3.59
3.42
3.61
3.99
4.22
4.00
3.67
3.90
3.86
4.10
0.75
(0.56%)
1.34%
—
15.25
Div yield (avg)%
11.13
13.70
13.91
14.99
13.28
12.37
9.95
9.10
11.14
8.60
8.97
9.95
11.76
13
27.97
Payout ratio%
10.01
9.31
9.13
11.00
11.06
12.16
12.76
14.75
14.61
11.91
3.21
12.76
11.48
59
147.2
Shares (diluted)M
140.7
142.8
133.5
133.1
136.9
141.8
135.4
125.7
107.8
99.45
151.5
(6.19%)
(3.08%)
30
28.70
Buyback yield%
15.08
17.84
17.59
20.39
19.58
21.26
20.74
20.17
20.97
19.98
11.92
20.74
20.07
64
1.205
D/E ratiox
0.398
0.470
0.563
0.622
0.609
0.714
0.733
0.806
0.939
0.933
0.219
0.806
0.668
67
427.6
Enterprise value¥M
85.10
82.53
87.61
87.09
96.23
93.75
97.07
93.67
102.0
111.9
340.6
3.06%
2.49%
23
150.9
LT debt¥M
406.0
419.3
444.2
474.8
419.7
445.0
484.4
486.4
443.5
429.8
512.9
0.48%
1.25%
63
Revenue
¥693.5M
1.01%
1.00×
Cost of revenue
¥394.0M
0.94%
0.99×
Operating expenses
¥150.3M
1.17%
1.02×