610.2
Revenue¥M
551.7
558.3
562.1
576.8
596.6
609.1
615.9
638.6
651.5
673.6
676.3
2.46%
2.52%
37
21.39
Revenue growth%
3.99
6.27
6.29
5.94
6.46
3.54
4.67
2.99
2.86
5.23
6.17
3.54
4.95
82
12.16
Gross margin%
14.53
15.96
16.25
19.09
16.16
15.01
16.23
19.13
18.64
20.80
28.96
18.64
16.24
47
2.87
Operating margin%
10.61
10.91
11.42
11.98
14.43
14.05
15.31
15.09
17.52
17.35
2.04
15.31
14.24
93
3.82
Net margin%
19.37
18.90
20.41
21.30
23.18
24.39
27.20
29.15
27.18
27.31
27.21
27.20
23.78
45
18.55
P/E ratio (avg)x
46.04
44.85
53.98
64.27
70.97
79.25
76.59
75.33
82.57
84.41
24.45
79.25
73.15
9
23.56
EV/EBITx
50.92
59.88
66.15
70.24
75.17
76.70
82.76
92.94
95.88
97.57
28.11
92.94
75.94
57
9.25
FCF yield (avg)%
18.49
18.39
20.82
20.52
17.90
15.76
18.16
20.49
22.84
25.77
29.29
20.49
19.49
83
15.90
FCF margin%
16.11
18.96
20.34
23.29
26.15
24.07
21.94
22.66
24.81
22.90
20.12
22.90
22.78
19
0.113
FCF / Net incomex
0.553
0.603
0.612
0.658
0.685
0.771
0.803
0.927
1.072
1.107
0.596
0.927
0.728
75
16.23
ROIC%
26.23
26.30
24.37
22.53
23.66
22.11
20.65
19.04
20.96
20.69
2.18
20.69
22.32
15
12.69
Return on equity%
27.00
26.90
27.35
28.31
27.57
29.58
31.05
29.60
28.28
31.10
21.32
29.60
28.29
78
8.20
Return on assets%
11.59
12.25
12.64
11.60
9.70
10.98
9.40
8.09
10.86
9.26
12.23
9.40
10.92
89
6.58
EPS¥
14.12
16.27
15.49
16.69
16.58
17.87
18.15
17.90
20.37
21.31
6.91
5.15%
4.76%
—
2.11
EPS growth%
17.80
15.58
13.89
13.82
13.32
16.04
14.57
15.31
12.70
14.05
16.22
14.57
14.31
58
40.97
Bookvalue per sh¥
47.79
47.35
47.13
49.30
57.28
66.10
72.31
73.72
83.22
81.23
7.20
7.24%
6.25%
—
40.12
FCF per share¥
17.00
16.50
15.28
14.15
13.92
14.51
13.02
12.69
10.81
11.51
39.12
(3.73%)
(4.75%)
—
39.92
Dividend per sh¥
28.39
30.20
29.83
33.11
31.63
34.76
34.23
32.96
35.18
38.89
14.13
4.22%
2.49%
—
11.40
Div yield (avg)%
27.05
29.02
31.87
34.35
35.34
37.35
38.76
38.85
36.70
36.10
12.86
37.35
35.72
75
6.97
Payout ratio%
1.32
0.40
0.40
3.13
3.43
3.29
5.93
5.23
3.69
4.17
7.88
4.17
3.36
31
12.04
Shares (diluted)M
15.87
15.99
16.55
16.28
15.66
16.48
17.57
17.38
17.47
18.72
11.89
3.63%
3.18%
76
15.26
Buyback yield%
6.70
6.75
8.91
10.74
8.07
7.38
8.18
5.36
4.93
3.72
19.27
5.36
7.06
13
1.253
D/E ratiox
1.305
1.242
1.303
1.402
1.259
1.256
1.301
1.340
1.165
1.249
1.664
1.256
1.280
17
0.056
Enterprise value¥B
1.322
1.308
1.338
1.356
1.518
1.607
1.660
1.689
1.923
2.098
0.817
6.69%
5.96%
39
800.0
LT debt¥M
266.6
294.6
311.8
290.3
259.5
276.9
287.4
319.9
329.9
342.1
712.2
5.69%
3.18%
63
Revenue
¥673.6M
2.52%
1.00×
Cost of revenue
¥445.0M
2.23%
0.97×
Operating expenses
¥157.0M
2.80%
1.03×
Cash and investments
20.79%
Goodwill & intangibles
15.90%
Spread over hurdle
28.35%