665.0
Revenue¥M
707.3
705.2
704.5
693.6
693.5
689.5
680.3
668.3
664.3
651.8
683.4
(1.23%)
(0.93%)
43
5.38
Revenue growth%
23.82
23.32
21.27
19.28
16.46
15.60
18.46
18.78
20.14
18.30
5.35
18.46
19.03
27
24.67
Gross margin%
11.72
14.11
12.31
15.28
13.81
11.99
10.31
8.18
6.82
8.92
9.40
8.92
11.85
83
26.80
Operating margin%
21.67
23.47
21.09
22.32
24.99
25.55
28.41
29.00
31.09
33.98
17.08
29.00
25.27
49
9.12
Net margin%
23.61
22.66
19.90
20.80
18.41
17.93
19.28
21.09
23.82
22.09
8.81
21.09
20.95
8
27.79
P/E ratio (avg)x
24.71
25.09
23.16
25.40
25.24
27.58
25.90
27.68
26.82
26.17
26.60
26.82
25.65
79
26.74
EV/EBITx
38.51
44.05
50.59
54.12
52.43
51.51
56.75
67.26
65.14
73.85
26.13
65.14
53.27
24
3.35
FCF yield (avg)%
11.48
13.52
16.26
18.23
18.36
18.93
18.66
16.72
14.72
12.57
20.32
16.72
16.49
37
18.33
FCF margin%
17.16
19.21
21.69
24.32
23.60
22.74
25.21
25.87
22.96
23.05
13.42
23.05
23.01
44
0.955
FCF / Net incomex
1.676
1.710
2.040
2.176
2.530
2.966
2.978
3.293
3.413
3.520
0.276
3.293
2.748
81
9.49
ROIC%
20.73
23.49
21.43
24.14
21.55
20.12
20.60
23.25
24.19
27.11
5.17
23.25
22.40
10
14.07
Return on equity%
31.49
32.57
30.83
29.74
28.49
30.93
28.60
25.84
25.88
25.08
4.78
25.88
29.17
12
20.32
Return on assets%
8.90
7.91
9.44
10.32
12.53
10.17
7.32
7.97
7.22
6.19
29.26
7.32
8.44
63
34.97
EPS¥
63.32
69.86
67.94
69.90
69.86
82.16
78.95
78.17
79.00
91.26
37.68
5.49%
4.87%
—
25.06
EPS growth%
20.55
23.35
26.03
24.20
22.64
20.46
22.88
24.51
21.71
20.17
12.93
21.71
22.76
81
45.95
Bookvalue per sh¥
75.23
69.83
67.09
60.91
61.34
60.16
56.74
53.25
53.26
47.71
76.05
(4.90%)
(5.50%)
—
25.76
FCF per share¥
54.10
55.46
53.83
61.74
57.66
60.41
60.30
61.41
62.97
65.66
50.05
2.63%
1.38%
—
56.53
Dividend per sh¥
72.61
70.02
79.91
76.10
78.46
85.45
87.37
87.15
95.17
108.49
28.32
6.70%
4.04%
—
14.07
Div yield (avg)%
25.72
24.10
22.26
23.90
26.60
27.37
28.62
26.84
29.01
30.41
18.27
28.62
26.72
46
12.67
Payout ratio%
27.26
28.65
29.19
28.89
29.56
29.94
27.97
28.81
30.85
30.75
9.56
29.94
29.04
35
3.805
Shares (diluted)M
4.150
3.886
3.774
3.431
3.396
3.193
3.079
3.070
3.297
3.421
3.737
0.15%
(2.55%)
7
3.37
Buyback yield%
0.40
0.40
0.40
0.70
2.74
0.49
0.40
1.76
0.40
3.19
24.52
0.49
0.44
27
0.822
D/E ratiox
0.114
0.113
0.115
0.108
0.110
0.118
0.120
0.129
0.136
0.127
0.606
0.127
0.117
42
542.1
Enterprise value¥M
294.2
298.7
322.6
316.7
346.6
367.3
382.1
341.4
348.4
339.9
589.0
(0.39%)
2.10%
40
565.0
LT debt¥M
724.3
656.9
574.1
539.9
585.5
618.9
550.1
511.8
440.4
468.5
727.0
(4.36%)
(3.62%)
34
Revenue
¥651.8M
(0.93%)
1.00×
Cost of revenue
¥385.3M
(0.69%)
1.02×
Operating expenses
¥78.34M
(1.38%)
0.96×
Cash and investments
21.48%
Spread over hurdle
10.13%