405.1
Revenue¥M
490.9
480.7
485.6
487.8
499.8
495.6
502.0
490.7
490.7
496.3
452.2
(0.14%)
0.32%
12
18.56
Revenue growth%
22.73
24.80
23.04
20.13
22.68
25.03
27.23
28.40
29.54
32.39
17.45
28.40
24.92
82
12.03
Gross margin%
19.11
19.14
16.53
19.10
21.01
19.74
19.23
21.25
23.97
21.52
29.63
21.25
19.48
41
5.91
Operating margin%
30.21
32.52
33.42
35.62
33.97
34.92
35.51
33.13
33.02
36.02
9.83
34.92
33.69
26
15.29
Net margin%
17.02
17.86
16.81
19.61
20.60
21.66
18.80
21.08
21.83
21.15
18.42
21.15
20.11
68
14.51
P/E ratio (avg)x
18.62
19.93
23.80
28.58
28.05
32.86
35.55
41.14
48.95
58.82
16.71
41.14
30.72
66
29.67
EV/EBITx
20.82
18.94
18.65
20.62
22.88
23.26
22.21
23.04
25.13
25.33
26.28
23.26
22.55
79
14.93
FCF yield (avg)%
34.66
36.66
35.38
36.37
38.41
35.68
34.04
35.50
37.08
36.71
2.21
35.68
36.03
48
17.87
FCF margin%
8.68
9.34
10.92
8.69
9.20
9.65
10.59
13.10
12.50
10.53
9.33
10.59
10.09
75
1.725
FCF / Net incomex
0.788
0.702
0.678
0.689
0.590
0.573
0.612
0.596
0.641
0.669
0.203
0.612
0.655
62
13.38
ROIC%
5.55
6.78
5.87
4.58
5.20
2.75
5.67
6.59
8.18
7.16
20.73
6.59
5.77
9
13.16
Return on equity%
34.55
36.59
38.66
41.02
40.81
41.57
39.72
41.34
43.05
40.24
15.84
41.34
40.53
28
11.28
Return on assets%
17.05
18.80
20.87
18.33
17.28
16.33
13.39
11.90
14.26
15.58
3.62
14.26
16.69
63
1.03
EPS¥
2.11
2.38
2.42
2.30
2.53
2.81
2.67
2.96
3.13
3.51
1.14
6.73%
5.83%
—
26.07
EPS growth%
17.79
20.38
20.89
18.53
21.21
24.19
23.36
21.40
19.71
21.74
27.83
21.74
21.05
15
1.09
Bookvalue per sh¥
1.98
1.90
2.05
1.90
2.13
2.05
1.90
1.94
2.09
2.20
0.53
0.65%
0.43%
—
1.02
FCF per share¥
0.48
0.52
0.51
0.48
0.47
0.53
0.52
0.46
0.43
0.44
0.51
(1.36%)
0.11%
—
1.87
Dividend per sh¥
2.10
1.97
1.93
2.16
2.04
1.94
2.02
2.27
2.10
2.31
0.61
2.54%
1.89%
—
25.43
Div yield (avg)%
5.89
8.49
6.29
6.54
4.66
5.30
5.10
3.57
1.72
0.86
29.60
3.57
5.20
30
20.71
Payout ratio%
32.31
34.70
36.80
38.92
36.95
34.71
35.56
35.84
38.37
35.38
12.61
35.56
35.70
88
158.3
Shares (diluted)M
160.6
145.3
126.9
139.3
124.9
123.2
111.5
121.9
132.4
128.3
157.2
0.54%
(1.70%)
26
23.81
Buyback yield%
30.27
31.36
31.95
29.83
29.03
29.78
28.32
30.96
30.77
32.55
10.17
30.77
30.52
70
1.367
D/E ratiox
0.985
0.938
0.827
0.822
0.777
0.815
0.738
0.759
0.706
0.743
0.909
0.743
0.796
41
213.9
Enterprise value¥M
466.3
478.7
533.2
579.9
676.7
781.7
772.5
725.3
762.7
758.8
444.1
2.32%
5.60%
86
93.35
LT debt¥M
69.49
72.87
66.99
71.71
71.79
73.68
73.33
63.41
58.61
51.13
190.9
(6.56%)
(4.08%)
33
Revenue
¥496.3M
0.32%
1.00×
Cost of revenue
¥347.4M
0.32%
1.00×
Operating expenses
¥95.06M
0.50%
1.02×
Cash and investments
21.03%
Property and equipment
18.40%
Spread over hurdle
41.07%