756.5
Revenue¥M
593.5
603.6
613.9
639.8
662.1
698.2
724.1
738.4
763.5
801.6
795.3
3.90%
3.40%
15
10.46
Revenue growth%
8.50
7.09
5.27
6.11
3.18
2.46
1.76
0.40
1.16
0.40
21.96
1.16
2.82
75
28.35
Gross margin%
27.03
29.15
31.51
30.60
28.79
29.04
28.40
25.47
25.99
28.06
15.43
28.06
28.59
39
20.53
Operating margin%
12.81
11.76
11.94
14.49
12.48
12.55
13.03
12.16
11.87
12.72
19.15
12.55
12.51
18
27.79
Net margin%
0.40
1.94
4.56
5.02
7.44
7.12
5.67
4.86
5.92
3.36
2.10
5.67
4.94
94
19.90
P/E ratio (avg)x
11.59
12.86
13.94
14.38
15.66
16.29
17.89
21.42
25.24
25.67
13.75
21.42
15.97
93
19.14
EV/EBITx
17.60
18.59
20.49
19.77
20.65
22.90
20.33
22.06
21.90
23.66
28.56
22.06
20.57
39
5.44
FCF yield (avg)%
18.86
20.39
19.64
20.50
22.63
24.94
25.87
22.97
24.70
25.46
24.69
24.94
22.80
27
20.49
FCF margin%
1.86
1.81
0.40
0.40
0.40
1.66
1.45
2.49
0.40
0.40
16.69
1.45
0.92
8
0.226
FCF / Net incomex
0.453
0.505
0.594
0.585
0.639
0.622
0.618
0.655
0.697
0.755
0.264
0.655
0.620
7
21.21
ROIC%
24.69
22.03
20.86
17.99
16.39
16.78
16.87
14.83
14.67
17.37
27.98
16.78
17.12
14
26.31
Return on equity%
19.74
19.98
17.97
18.01
20.84
20.97
18.32
19.09
18.34
18.40
2.83
18.40
18.75
22
7.79
Return on assets%
9.24
8.87
8.50
9.24
11.22
8.71
11.55
9.56
8.17
10.72
23.48
9.56
9.24
95
3.09
EPS¥
3.59
3.49
3.89
4.33
4.53
4.75
4.51
4.98
5.40
5.46
3.20
3.80%
3.50%
—
21.16
EPS growth%
34.49
36.85
37.32
36.22
38.82
41.14
41.77
40.85
40.67
41.67
3.77
41.14
39.75
25
2.06
Bookvalue per sh¥
3.51
3.85
3.74
4.10
3.99
4.35
4.52
5.19
5.04
5.38
3.08
6.18%
5.80%
—
4.93
FCF per share¥
1.32
1.42
1.67
1.93
2.09
2.42
2.61
2.89
3.29
3.52
4.95
10.95%
11.16%
—
1.19
Dividend per sh¥
3.35
3.70
4.10
3.86
3.46
3.63
3.39
3.10
3.04
3.38
2.43
(0.50%)
(1.23%)
—
28.78
Div yield (avg)%
9.27
7.29
6.48
7.63
8.46
9.13
10.55
10.18
8.65
10.78
12.67
10.18
8.89
57
17.52
Payout ratio%
21.51
21.90
20.24
22.61
22.25
20.73
18.52
17.89
17.64
16.58
22.78
17.89
20.48
93
146.2
Shares (diluted)M
218.3
204.8
212.6
213.3
215.7
226.5
255.9
245.9
262.5
270.4
149.3
4.62%
2.04%
31
14.93
Buyback yield%
31.13
32.89
33.82
35.56
38.52
41.14
41.06
41.07
39.42
42.01
3.50
41.07
38.97
6
0.975
D/E ratiox
2.434
2.795
3.248
3.179
3.662
4.242
4.658
4.549
4.326
4.542
0.529
4.542
3.952
43
0.239
Enterprise value¥B
1.510
1.639
1.895
2.081
2.287
2.477
2.475
2.690
2.544
2.674
0.217
3.17%
6.06%
48
114.1
LT debt¥M
138.5
148.6
163.3
195.7
216.3
233.1
231.4
230.5
262.0
308.4
414.3
7.35%
9.03%
15
Revenue
¥801.6M
3.40%
1.00×
Cost of revenue
¥495.2M
3.45%
1.01×
Operating expenses
¥103.9M
4.45%
1.11×
Goodwill & intangibles
18.48%