460.4
Revenue¥M
631.2
657.6
701.6
725.9
768.5
797.7
833.6
888.0
917.8
958.6
487.0
4.52%
4.89%
32
17.86
Revenue growth%
3.71
2.74
0.40
3.37
4.65
7.02
8.39
8.28
6.27
7.34
17.82
7.34
5.46
26
29.44
Gross margin%
26.45
26.81
24.36
24.12
26.67
28.43
29.47
29.69
29.86
28.95
12.87
29.47
27.62
60
24.79
Operating margin%
14.66
13.21
15.50
15.55
17.85
15.16
15.87
13.84
12.30
14.45
26.16
14.45
14.91
59
10.49
Net margin%
25.84
23.54
26.19
27.31
29.04
27.17
26.95
28.72
31.05
34.02
6.55
28.72
27.24
88
8.621
P/E ratio (avg)x
23.95
23.83
22.65
23.79
25.81
28.12
25.57
27.08
23.96
24.37
31.47
25.57
24.16
37
23.97
EV/EBITx
30.54
32.38
30.85
31.88
35.15
37.05
36.59
36.54
33.59
35.76
34.35
36.54
34.37
27
23.38
FCF yield (avg)%
10.16
11.09
9.32
10.92
12.78
13.72
15.18
15.08
14.36
11.39
14.57
14.36
12.09
91
6.27
FCF margin%
29.16
26.68
24.47
25.26
23.01
20.84
21.33
19.85
21.58
19.54
12.78
20.84
22.30
14
1.755
FCF / Net incomex
0.439
0.414
0.400
0.398
0.444
0.504
0.577
0.548
0.578
0.610
0.841
0.577
0.474
74
22.39
ROIC%
12.49
11.05
10.17
7.45
5.69
4.16
2.68
3.70
5.46
5.12
7.27
4.16
5.58
67
12.41
Return on equity%
17.58
16.49
16.16
18.47
17.67
16.71
19.15
16.53
14.80
16.86
9.65
16.71
16.78
42
4.23
Return on assets%
35.27
35.65
37.63
40.48
38.18
39.86
41.43
39.01
37.41
35.92
11.48
39.01
37.91
81
1.45
EPS¥
0.94
0.94
1.06
1.19
1.30
1.20
1.20
1.26
1.28
1.23
1.62
(0.97%)
2.53%
—
28.61
EPS growth%
11.55
11.90
14.54
14.35
13.70
15.64
16.49
14.64
16.40
17.97
15.06
16.40
14.59
70
1.46
Bookvalue per sh¥
0.94
1.08
1.24
1.26
1.49
1.53
1.50
1.64
1.87
1.94
0.94
5.45%
9.47%
—
1.13
FCF per share¥
0.37
0.36
0.39
0.40
0.46
0.47
0.49
0.53
0.62
0.70
1.45
9.04%
8.18%
—
0.22
Dividend per sh¥
1.51
1.44
1.43
1.50
1.68
1.63
1.77
2.08
1.97
2.09
1.44
4.39%
3.12%
—
3.45
Div yield (avg)%
16.86
14.07
14.53
17.20
20.15
19.39
20.20
19.61
18.62
18.27
27.11
19.39
18.45
31
3.89
Payout ratio%
15.70
14.23
15.62
16.00
18.04
15.15
17.01
15.08
17.85
20.66
16.43
17.01
15.85
36
0.473
Shares (diluted)B
0.680
0.690
0.694
0.771
0.742
0.737
0.796
0.933
1.018
1.044
0.478
7.07%
4.94%
57
6.03
Buyback yield%
23.41
26.02
26.75
24.25
22.08
22.94
22.51
21.32
20.63
17.96
16.33
21.32
22.73
17
0.177
D/E ratiox
0.219
0.218
0.204
0.211
0.217
0.201
0.187
0.183
0.188
0.171
0.317
0.187
0.203
80
1,030
Enterprise value¥M
280.7
338.4
342.1
359.3
361.3
368.4
390.7
384.1
401.0
396.3
903.0
1.86%
3.36%
49
0.270
LT debt¥B
1.022
1.003
1.034
1.048
1.193
1.186
1.370
1.346
1.448
1.725
0.112
7.66%
6.33%
86
Revenue
¥958.6M
4.89%
1.00×
Cost of revenue
¥671.0M
4.89%
1.00×
Operating expenses
¥191.6M
5.68%
1.08×