288.0
Revenue¥M
177.2
185.3
189.3
197.2
199.6
199.4
204.1
207.9
210.9
216.1
302.0
1.60%
2.18%
45
2.84
Revenue growth%
3.28
1.39
0.40
0.40
0.40
0.40
0.40
0.40
1.70
4.42
15.60
0.40
0.40
22
3.03
Gross margin%
27.77
28.76
26.46
25.82
23.32
22.37
23.84
24.78
22.54
19.76
22.52
22.54
24.31
58
14.28
Operating margin%
15.44
17.23
20.18
21.47
20.53
19.37
18.14
19.98
21.96
19.71
17.62
19.71
19.84
11
10.65
Net margin%
13.15
12.37
9.75
9.06
6.08
3.81
5.62
6.58
9.21
11.14
22.26
6.58
9.14
46
26.97
P/E ratio (avg)x
26.14
27.84
30.63
27.47
27.28
27.52
27.27
26.86
24.38
21.55
6.623
26.86
27.28
38
32.20
EV/EBITx
19.39
20.48
21.17
22.50
25.16
29.20
32.98
34.11
40.50
45.01
11.39
34.11
27.18
66
11.45
FCF yield (avg)%
22.79
25.26
25.76
26.15
23.28
24.92
24.51
23.16
22.61
24.78
3.22
24.51
24.64
36
5.33
FCF margin%
21.37
24.37
21.44
20.12
18.41
20.86
21.39
23.92
24.04
21.31
18.03
21.39
21.38
17
0.324
FCF / Net incomex
1.616
1.912
2.088
2.178
2.330
2.786
3.279
3.406
3.433
3.394
1.153
3.394
2.558
55
18.21
ROIC%
22.88
20.10
20.26
19.32
16.34
13.80
14.35
16.10
18.16
18.20
2.33
16.10
18.18
68
26.28
Return on equity%
6.33
7.88
5.50
4.24
6.80
9.70
10.73
8.35
6.16
6.71
6.36
8.35
6.75
11
14.35
Return on assets%
10.47
12.64
15.19
16.23
17.55
14.91
17.50
16.51
14.15
12.75
24.33
14.91
15.05
29
8.00
EPS¥
4.26
4.92
4.68
5.10
5.63
6.59
7.47
8.21
9.65
11.38
8.34
15.10%
10.46%
—
18.24
EPS growth%
16.34
18.22
18.57
19.58
22.39
24.61
22.06
23.94
22.44
24.50
24.49
23.94
22.23
33
2.49
Bookvalue per sh¥
4.18
4.17
4.36
5.05
5.84
6.60
6.27
7.02
6.56
7.62
9.70
5.49%
6.75%
—
11.22
FCF per share¥
9.49
10.84
10.10
10.11
11.25
10.43
10.82
11.52
10.73
12.25
13.09
1.72%
3.50%
—
3.26
Dividend per sh¥
2.30
2.16
1.89
1.75
1.84
1.76
1.70
1.63
1.65
1.80
12.62
(0.39%)
(2.46%)
—
20.92
Div yield (avg)%
3.78
5.16
5.59
7.47
6.64
5.28
4.62
6.41
5.05
5.56
10.37
5.28
5.42
91
3.13
Payout ratio%
19.31
22.14
20.00
20.17
22.70
22.22
21.19
18.96
16.82
17.51
24.00
18.96
20.09
55
12.19
Shares (diluted)M
17.98
20.77
22.37
22.67
23.09
22.65
23.63
26.03
25.57
26.04
11.81
2.43%
3.77%
39
21.40
Buyback yield%
28.87
31.51
33.62
35.64
33.90
35.59
37.10
37.50
37.52
39.94
9.01
37.50
35.61
24
0.198
D/E ratiox
1.354
1.257
1.348
1.357
1.236
1.262
1.400
1.395
1.392
1.348
1.254
1.392
1.351
56
279.6
Enterprise value¥M
332.7
326.8
345.3
322.7
329.9
351.8
396.3
387.4
364.7
382.0
168.4
2.98%
0.98%
58
117.8
LT debt¥M
121.4
130.5
125.5
117.5
133.3
128.1
131.1
138.0
145.6
165.4
85.93
4.42%
3.30%
13
Revenue
¥216.1M
2.18%
1.00×
Cost of revenue
¥116.8M
2.44%
1.03×
Operating expenses
¥28.67M
1.59%
0.94×
Cash and investments
15.69%
Spread over hurdle
16.20%