226.3
Revenue¥M
663.7
688.5
707.0
723.0
740.9
745.5
746.2
755.2
762.8
777.2
244.6
0.96%
1.57%
17
29.54
Revenue growth%
1.59
4.45
2.83
0.65
0.40
0.40
0.40
0.40
3.21
3.60
18.60
0.40
1.12
90
18.77
Gross margin%
31.80
32.43
31.41
31.25
30.89
29.06
27.02
27.11
28.98
27.55
13.71
27.55
29.98
68
18.70
Operating margin%
6.81
9.07
8.46
6.15
8.12
6.72
6.71
7.64
9.53
8.71
7.55
7.64
7.88
14
29.09
Net margin%
20.27
17.67
17.38
18.59
19.91
22.17
23.79
21.58
19.32
18.12
3.02
21.58
19.61
68
27.45
P/E ratio (avg)x
29.84
33.83
34.95
33.63
36.61
42.66
49.52
57.58
64.54
61.86
14.53
57.58
39.64
85
27.69
EV/EBITx
15.92
16.56
15.76
14.01
14.76
15.12
15.49
16.97
15.71
17.05
11.01
15.71
15.73
81
22.56
FCF yield (avg)%
22.60
25.29
26.22
26.87
25.56
25.80
28.36
26.87
25.07
24.54
9.49
25.80
25.68
42
18.40
FCF margin%
33.68
33.83
32.89
31.30
28.65
28.70
26.67
29.45
30.33
32.24
10.88
29.45
30.81
72
1.794
FCF / Net incomex
0.927
0.930
0.830
0.794
0.856
0.812
0.811
0.853
0.863
0.797
0.666
0.812
0.841
64
13.12
ROIC%
19.35
19.13
17.24
19.03
17.54
15.23
17.90
17.43
14.94
13.18
10.53
15.23
17.49
5
9.79
Return on equity%
27.06
26.29
28.75
31.07
29.11
29.79
27.47
28.07
29.49
28.18
22.26
28.18
28.47
8
25.24
Return on assets%
5.73
7.88
7.10
6.08
5.94
3.97
5.72
5.04
7.79
10.42
28.77
5.72
6.01
57
2.71
EPS¥
9.47
8.69
9.42
8.56
8.83
8.51
8.54
8.07
9.05
8.26
2.78
(1.32%)
(0.24%)
—
22.89
EPS growth%
14.92
17.76
19.14
18.04
19.29
21.16
18.24
16.65
15.45
14.35
29.47
16.65
17.90
31
5.74
Bookvalue per sh¥
5.56
6.70
6.57
7.12
7.27
8.23
9.15
10.79
11.97
14.04
7.36
14.06%
9.94%
—
1.76
FCF per share¥
4.44
4.08
3.95
3.91
3.66
3.31
2.96
3.23
3.09
3.41
3.25
(1.45%)
(2.32%)
—
2.46
Dividend per sh¥
2.68
2.83
3.00
3.35
3.81
4.19
4.08
3.93
4.21
4.73
7.89
4.38%
6.19%
—
14.64
Div yield (avg)%
19.77
20.88
23.86
20.91
23.12
22.07
23.53
24.93
23.33
22.59
12.66
23.33
22.86
37
4.66
Payout ratio%
15.09
17.20
17.24
18.90
18.49
20.59
18.53
17.99
15.08
16.33
24.84
17.99
17.61
44
62.46
Shares (diluted)M
78.62
82.68
79.34
87.65
94.84
106.5
113.5
109.9
115.4
127.9
60.71
6.16%
5.86%
66
7.86
Buyback yield%
6.94
6.02
5.45
4.98
6.25
8.69
7.11
4.16
3.44
2.72
16.61
4.16
5.73
22
0.909
D/E ratiox
1.098
1.312
1.371
1.645
1.817
1.944
2.110
2.115
2.542
2.579
1.590
2.115
1.880
55
476.5
Enterprise value¥M
45.98
47.31
41.88
44.38
45.98
46.36
47.17
49.96
47.60
43.90
198.4
(0.92%)
(0.05%)
72
311.2
LT debt¥M
490.6
506.2
598.6
639.3
732.4
744.2
732.7
733.3
743.3
798.8
787.8
1.75%
6.48%
37
Revenue
¥777.2M
1.57%
1.00×
Cost of revenue
¥544.1M
1.57%
1.00×
Operating expenses
¥131.1M
1.57%
1.00×