146.3
Revenue¥M
792.8
812.5
826.2
852.4
871.0
880.5
892.1
905.9
924.0
945.6
149.9
1.66%
1.86%
6
27.50
Revenue growth%
4.06
5.25
5.27
7.86
10.25
7.67
6.44
4.10
4.01
1.61
7.49
4.10
5.26
84
7.56
Gross margin%
17.69
15.71
17.71
16.07
13.66
14.73
16.99
16.12
15.88
15.72
11.04
15.88
15.98
69
25.26
Operating margin%
17.58
17.23
18.22
15.58
16.10
17.76
17.04
17.58
16.21
15.63
27.68
17.04
17.13
81
10.42
Net margin%
29.86
28.89
29.40
27.65
28.83
29.95
31.52
31.11
30.40
33.09
4.63
31.11
29.91
84
25.10
P/E ratio (avg)x
36.21
40.17
41.10
46.29
49.15
53.34
54.90
50.59
52.19
56.77
24.10
53.34
49.87
95
35.69
EV/EBITx
32.42
34.02
37.59
43.06
44.59
44.89
46.83
45.48
46.46
46.28
20.52
46.28
44.74
70
20.55
FCF yield (avg)%
12.54
11.10
8.34
9.01
9.25
9.16
11.03
8.76
8.57
9.36
28.44
9.16
9.21
30
10.96
FCF margin%
17.31
14.36
15.25
13.14
15.85
14.37
14.21
11.34
8.38
8.91
21.41
11.34
14.29
76
1.407
FCF / Net incomex
0.155
0.152
0.141
0.137
0.134
0.133
0.143
0.152
0.143
0.153
0.776
0.143
0.143
85
28.51
ROIC%
19.81
19.70
19.47
17.81
15.91
14.77
17.08
19.13
18.77
16.10
9.56
17.08
18.29
85
11.92
Return on equity%
29.42
31.66
32.94
34.98
36.05
33.65
34.45
33.57
36.22
35.27
20.44
34.45
34.05
34
27.07
Return on assets%
24.08
22.87
24.27
22.72
22.37
22.21
22.41
20.55
21.01
23.67
26.74
22.21
22.57
69
5.15
EPS¥
1.28
1.21
1.24
1.17
1.10
1.13
1.03
0.93
0.86
0.77
5.64
(6.73%)
(4.25%)
—
2.63
EPS growth%
13.12
11.70
9.99
11.51
9.96
12.52
14.30
15.93
17.03
14.72
11.68
14.72
12.82
7
4.26
Bookvalue per sh¥
2.34
2.23
2.52
2.83
2.90
3.25
3.72
3.85
3.86
3.85
6.60
5.82%
5.89%
—
5.03
FCF per share¥
7.42
7.32
7.40
7.73
7.59
7.64
7.21
7.64
7.01
6.58
4.11
(2.80%)
(0.50%)
—
2.09
Dividend per sh¥
4.93
5.47
6.12
6.82
7.45
7.19
8.24
7.71
8.42
9.46
5.85
4.89%
6.96%
—
29.76
Div yield (avg)%
21.08
21.27
23.34
26.04
29.03
26.94
25.62
24.93
25.96
28.94
17.12
25.96
25.79
39
18.20
Payout ratio%
36.11
33.68
36.13
35.70
36.66
35.72
38.64
37.50
39.09
40.64
28.53
38.64
36.39
57
111.9
Shares (diluted)M
184.7
174.3
189.5
178.8
201.1
204.9
213.4
246.1
277.2
288.5
112.1
7.48%
6.07%
48
9.52
Buyback yield%
16.49
13.60
14.77
15.40
15.47
15.62
17.59
18.15
20.07
19.33
4.13
18.15
16.06
81
1.237
D/E ratiox
0.758
0.778
0.736
0.730
0.683
0.674
0.642
0.702
0.681
0.669
1.315
0.674
0.692
8
40.55
Enterprise value¥M
350.1
349.1
377.8
352.8
304.9
279.6
270.4
246.3
217.9
203.0
210.1
(7.82%)
(6.22%)
25
329.5
LT debt¥M
186.2
178.8
198.0
190.4
190.6
204.1
199.3
219.5
232.2
252.2
546.7
5.76%
4.36%
12
Revenue
¥945.6M
1.86%
1.00×
Cost of revenue
¥457.8M
1.81%
0.99×
Operating expenses
¥162.9M
2.09%
1.02×
Cash and investments
13.21%