31.87
Revenue¥M
499.0
529.4
544.4
554.9
588.5
604.9
621.9
645.7
677.2
717.9
35.08
4.05%
3.98%
6
13.88
Revenue growth%
5.64
2.99
2.76
4.06
1.41
0.40
0.40
0.40
0.40
0.40
26.65
0.40
0.91
79
26.85
Gross margin%
14.63
14.47
12.25
11.12
12.72
10.76
9.19
9.42
9.20
6.85
19.32
9.20
10.94
94
10.29
Operating margin%
25.85
22.88
21.79
21.80
22.65
22.66
24.90
27.16
28.18
29.65
6.66
27.16
23.89
51
17.78
Net margin%
18.64
16.20
13.56
13.44
16.03
15.53
13.99
13.67
11.75
13.27
14.62
13.67
13.83
22
9.988
P/E ratio (avg)x
26.34
23.21
22.32
20.64
19.94
19.28
20.80
20.85
21.96
21.11
15.55
20.85
20.98
46
28.28
EV/EBITx
31.78
31.31
27.48
27.47
28.80
27.10
25.01
24.67
25.59
27.38
24.09
25.59
27.42
15
6.25
FCF yield (avg)%
25.25
26.93
24.20
26.71
29.50
29.51
30.14
32.02
30.50
30.26
28.68
30.26
29.50
22
11.06
FCF margin%
17.68
16.61
17.82
18.98
17.85
20.77
21.62
22.86
25.27
22.78
8.14
22.78
19.88
59
1.170
FCF / Net incomex
2.492
2.602
2.622
2.926
3.326
3.339
3.644
3.584
3.544
3.802
1.659
3.584
3.333
67
7.24
ROIC%
23.58
24.81
24.78
22.16
23.32
24.85
22.51
20.75
23.17
24.87
20.95
23.17
23.45
95
21.21
Return on equity%
24.50
23.23
24.49
27.48
28.94
26.74
26.80
28.55
25.59
26.89
25.58
26.80
26.77
21
11.41
Return on assets%
27.02
24.31
22.28
21.63
18.70
15.85
13.02
12.47
15.10
12.84
8.89
13.02
17.28
30
0.80
EPS¥
1.31
1.35
1.31
1.27
1.30
1.43
1.68
1.86
1.87
2.03
0.84
9.36%
4.06%
—
14.32
EPS growth%
0.40
0.40
0.59
0.40
0.40
1.75
0.40
0.40
0.40
0.40
23.37
0.40
0.40
93
0.33
Bookvalue per sh¥
1.17
1.39
1.53
1.66
1.80
1.88
2.05
2.44
2.64
2.98
1.06
10.63%
9.88%
—
0.90
FCF per share¥
1.10
1.05
0.89
0.92
0.94
0.99
1.07
0.93
0.86
0.86
1.54
(1.78%)
(3.38%)
—
1.54
Dividend per sh¥
0.53
0.58
0.59
0.60
0.54
0.49
0.47
0.44
0.44
0.45
1.69
(3.58%)
(0.86%)
—
22.43
Div yield (avg)%
10.19
12.74
13.43
15.81
13.60
11.27
9.81
10.16
8.33
6.88
21.89
9.81
10.73
65
26.78
Payout ratio%
22.25
21.09
20.56
17.66
18.95
18.80
17.78
18.88
21.78
21.95
5.38
18.88
19.75
42
155.3
Shares (diluted)M
134.6
145.9
141.0
142.0
148.5
146.5
147.8
139.5
120.8
115.5
152.4
(4.91%)
(2.12%)
39
21.28
Buyback yield%
18.09
19.00
19.67
21.31
18.35
20.07
19.03
17.96
15.71
14.22
12.07
17.96
18.67
95
0.249
D/E ratiox
0.114
0.128
0.134
0.124
0.122
0.131
0.146
0.142
0.152
0.150
0.276
0.146
0.132
58
63.91
Enterprise value¥M
208.8
188.1
190.4
206.2
191.1
211.3
190.3
206.9
187.1
192.7
650.0
0.16%
(1.30%)
57
226.8
LT debt¥M
676.5
770.5
818.0
744.8
754.9
720.3
810.0
855.1
784.8
814.3
256.2
1.53%
2.74%
46
Revenue
¥717.9M
3.98%
1.00×
Cost of revenue
¥438.3M
3.96%
1.00×
Operating expenses
¥103.5M
3.91%
0.99×
Cash and investments
15.60%
Spread over hurdle
33.46%