571.9
Revenue¥M
434.0
440.9
457.8
472.8
489.2
505.7
530.4
532.8
533.0
555.2
612.7
2.56%
2.68%
7
26.14
Revenue growth%
2.85
4.43
2.84
2.36
1.87
0.60
0.56
3.52
5.35
8.30
11.29
3.52
2.84
40
25.09
Gross margin%
6.46
5.51
8.27
9.01
9.75
6.83
5.66
7.17
5.74
8.25
12.39
6.83
7.00
29
16.65
Operating margin%
17.87
18.49
20.52
19.78
21.95
19.13
17.48
14.99
17.56
15.75
20.24
17.48
18.18
80
28.46
Net margin%
30.74
31.69
33.11
35.31
32.72
32.94
33.99
33.28
31.82
29.40
5.49
32.94
32.83
30
33.97
P/E ratio (avg)x
19.35
19.29
18.84
21.88
25.35
28.87
31.60
31.88
36.71
36.04
28.27
31.88
27.11
63
34.84
EV/EBITx
29.84
34.45
38.31
42.01
42.84
42.22
41.53
40.70
43.33
51.58
10.81
42.22
41.77
87
11.51
FCF yield (avg)%
17.09
17.29
15.47
14.52
11.88
13.34
11.07
11.41
12.62
9.63
29.83
11.41
12.98
35
26.53
FCF margin%
24.21
25.13
26.63
26.90
28.82
31.24
32.18
34.33
36.84
37.97
17.81
34.33
30.03
86
0.719
FCF / Net incomex
0.421
0.413
0.431
0.437
0.491
0.540
0.525
0.518
0.565
0.580
1.350
0.540
0.505
76
11.15
ROIC%
23.33
24.82
23.95
21.25
19.94
19.03
21.90
20.20
17.33
16.94
10.54
19.03
20.73
30
24.85
Return on equity%
21.73
19.92
21.21
23.45
25.33
28.08
30.66
28.10
27.09
28.16
12.19
28.10
26.21
56
24.35
Return on assets%
3.05
0.40
0.40
3.17
2.40
5.36
5.63
4.23
4.20
2.16
21.41
4.23
3.11
88
255.06
EPS¥
146.05
147.53
138.16
129.67
128.13
114.73
107.14
111.51
115.36
110.90
266.72
(2.85%)
(2.86%)
—
11.50
EPS growth%
10.07
9.76
9.21
11.57
10.66
11.63
11.91
13.82
12.17
14.85
10.75
12.17
11.60
76
116.67
Bookvalue per sh¥
123.97
125.83
136.58
137.32
122.64
119.59
130.65
114.58
110.75
104.61
134.04
(3.13%)
(2.35%)
—
127.85
FCF per share¥
293.25
342.26
324.94
305.70
318.61
299.25
281.43
313.76
348.74
338.54
176.96
1.22%
2.19%
—
203.05
Dividend per sh¥
304.37
298.12
301.60
298.51
287.48
300.84
291.99
328.80
388.93
402.95
126.96
6.99%
3.75%
—
16.31
Div yield (avg)%
32.69
32.98
35.11
35.91
34.43
37.14
36.23
34.91
34.58
33.78
20.03
34.91
34.75
60
16.37
Payout ratio%
13.45
12.42
13.26
11.71
13.84
13.16
12.75
13.23
11.72
11.20
25.56
12.75
12.95
44
1.260
Shares (diluted)M
1.467
1.433
1.623
1.857
1.996
2.051
2.217
2.322
2.618
2.939
1.228
8.04%
7.23%
88
3.15
Buyback yield%
21.24
18.49
18.28
17.28
15.96
13.03
11.79
10.83
10.83
10.96
14.11
10.96
14.50
64
1.264
D/E ratiox
1.533
1.499
1.492
1.312
1.254
1.398
1.335
1.192
1.254
1.284
0.868
1.284
1.324
9
0.570
Enterprise value¥B
0.762
0.767
0.829
0.846
0.816
0.777
0.742
0.861
0.999
1.021
0.329
4.57%
2.95%
94
0.192
LT debt¥B
0.603
0.620
0.675
0.745
0.790
0.875
0.907
1.067
1.014
1.028
0.543
5.41%
6.01%
93
Revenue
¥555.2M
2.68%
1.00×
Cost of revenue
¥388.6M
2.68%
1.00×
Operating expenses
¥83.74M
2.36%
0.97×
Cash and investments
20.46%
Goodwill & intangibles
16.97%
Return on capital
105.11%
Spread over hurdle
98.49%