199.5
Revenue¥M
362.0
359.7
358.8
357.8
352.9
348.7
351.1
359.3
367.4
374.4
205.1
1.19%
0.14%
74
28.32
Revenue growth%
13.54
15.33
14.07
11.52
8.73
8.38
7.20
6.38
4.05
6.49
13.94
6.49
8.56
91
24.57
Gross margin%
18.46
17.01
15.46
18.26
15.45
16.21
18.12
18.57
19.29
19.73
17.32
18.57
18.19
68
8.00
Operating margin%
11.99
13.16
11.94
14.39
17.31
14.88
15.43
13.83
12.69
14.14
9.27
14.14
13.99
79
20.77
Net margin%
29.29
31.08
31.54
30.03
30.24
28.68
30.02
27.57
29.03
30.21
21.11
29.03
30.02
25
8.313
P/E ratio (avg)x
21.83
23.55
22.24
25.01
23.21
24.29
23.99
27.44
30.78
29.38
34.49
27.44
24.14
10
19.86
EV/EBITx
5.453
5.738
5.100
4.577
4.112
4.540
4.998
4.711
4.938
5.051
18.11
4.938
4.968
12
10.32
FCF yield (avg)%
0.40
0.40
0.40
2.98
4.00
6.91
5.07
3.86
3.09
2.70
20.14
3.86
3.04
28
4.37
FCF margin%
1.56
2.50
0.40
1.82
3.97
1.52
0.93
2.31
0.40
0.40
20.57
0.93
1.54
69
0.181
FCF / Net incomex
1.695
1.674
1.624
1.680
1.797
1.783
1.770
1.864
1.943
1.812
1.413
1.812
1.776
29
3.89
ROIC%
29.03
28.78
29.51
28.52
25.57
23.79
22.29
23.71
23.11
25.04
22.43
23.71
25.30
38
7.49
Return on equity%
15.22
15.16
17.76
17.71
19.75
20.06
19.27
19.36
20.53
22.23
27.68
20.06
19.31
33
11.61
Return on assets%
21.46
19.85
19.07
17.25
14.50
13.94
11.69
9.97
11.81
13.09
27.79
11.81
14.22
23
41.02
EPS¥
203.70
212.85
239.34
228.08
246.14
264.82
276.69
272.22
262.22
300.88
43.24
4.10%
5.65%
—
13.96
EPS growth%
15.18
17.95
15.31
14.41
11.42
14.22
11.83
12.97
11.68
10.55
26.56
11.83
13.59
14
62.99
Bookvalue per sh¥
21.22
21.30
22.22
19.81
22.12
23.60
21.96
22.44
22.69
23.13
24.10
0.90%
0.12%
—
72.06
FCF per share¥
19.88
20.82
21.04
20.52
19.41
20.63
21.04
21.58
19.47
18.68
25.40
(0.76%)
(1.01%)
—
61.91
Dividend per sh¥
26.93
22.90
24.59
21.28
19.33
18.24
15.69
16.79
17.45
16.98
81.48
(2.56%)
(5.33%)
—
23.65
Div yield (avg)%
17.36
15.47
18.10
21.04
23.37
24.91
27.84
28.70
29.36
26.63
17.62
27.84
24.14
32
13.33
Payout ratio%
0.76
1.95
0.90
0.40
0.40
0.40
0.40
2.19
3.47
1.77
6.92
1.77
0.83
49
1.683
Shares (diluted)M
2.007
1.828
1.786
1.930
2.096
2.347
2.308
2.433
2.260
2.067
1.737
(0.28%)
(0.64%)
28
26.57
Buyback yield%
12.20
9.77
10.67
9.15
8.98
10.76
9.90
9.68
7.58
9.44
28.04
9.68
9.73
14
0.325
D/E ratiox
1.208
1.384
1.563
1.572
1.807
1.864
2.206
2.472
2.875
2.923
1.024
2.472
1.835
47
247.8
Enterprise value¥M
241.8
286.9
333.8
390.7
453.6
537.0
538.9
594.1
659.9
639.9
234.6
7.12%
10.25%
63
58.87
LT debt¥M
253.9
269.9
298.1
304.4
281.3
277.3
261.5
295.2
284.0
309.1
139.8
1.90%
1.93%
5
Revenue
¥374.4M
0.14%
1.00×
Cost of revenue
¥244.4M
0.08%
0.99×
Operating expenses
¥39.28M
0.33%
1.02×
Cash and investments
15.13%