455.3
Revenue¥M
633.6
624.0
634.0
643.4
633.3
635.0
648.9
656.7
657.6
663.6
483.5
0.94%
0.47%
59
14.80
Revenue growth%
15.81
17.25
17.52
15.01
14.70
11.79
13.61
13.02
11.46
14.07
22.09
13.02
14.39
47
26.14
Gross margin%
20.69
23.38
22.65
25.46
26.75
24.31
27.13
26.15
27.86
28.64
12.10
27.13
25.80
29
21.17
Operating margin%
3.82
2.94
1.60
0.40
0.40
0.40
1.52
2.86
1.52
3.57
6.81
1.52
1.56
26
9.68
Net margin%
29.52
32.45
33.40
34.25
31.57
33.78
35.31
37.83
39.31
37.75
5.71
37.75
34.02
52
10.22
P/E ratio (avg)x
14.99
14.24
14.22
12.66
12.42
13.82
15.36
16.78
15.78
15.05
36.98
15.36
14.62
94
19.93
EV/EBITx
32.62
37.63
42.21
41.91
41.43
43.92
49.90
56.86
60.93
60.21
29.77
56.86
43.07
16
25.67
FCF yield (avg)%
18.87
17.66
19.32
19.69
16.92
15.92
15.90
18.28
20.22
19.24
21.50
18.28
18.57
70
29.83
FCF margin%
25.81
25.01
26.53
25.19
22.21
19.30
21.18
22.03
23.45
25.81
29.05
22.03
24.23
23
1.069
FCF / Net incomex
2.096
2.347
2.400
2.442
2.672
2.997
3.033
3.428
3.908
3.895
0.238
3.428
2.835
81
18.98
ROIC%
18.48
19.83
17.60
17.66
16.18
17.72
15.26
13.45
13.52
15.45
27.24
15.26
16.89
34
28.11
Return on equity%
17.97
20.57
17.69
17.30
16.49
19.31
17.62
17.74
14.97
14.66
4.80
17.62
17.65
6
2.85
Return on assets%
23.01
22.89
24.98
22.87
20.27
18.84
19.41
21.80
18.96
21.30
16.87
19.41
21.55
50
269.53
EPS¥
320.41
347.87
368.64
365.80
379.16
386.18
401.18
439.55
427.84
414.10
289.18
1.78%
3.35%
—
3.54
EPS growth%
3.57
5.95
5.54
4.95
7.23
4.43
4.16
3.82
4.31
1.41
21.85
4.16
4.37
49
267.82
Bookvalue per sh¥
140.92
132.48
121.86
112.85
104.64
102.32
95.08
92.25
103.51
115.90
267.98
2.06%
(1.73%)
—
89.89
FCF per share¥
270.26
282.54
307.81
341.53
318.99
292.35
316.43
360.15
354.19
398.01
38.47
4.53%
2.93%
—
248.90
Dividend per sh¥
222.80
217.67
214.94
199.63
180.63
194.58
167.44
174.75
168.96
177.56
122.44
(0.34%)
(1.71%)
—
15.09
Div yield (avg)%
21.82
24.59
21.84
22.91
25.63
25.44
26.16
24.98
25.85
25.90
24.31
25.85
25.21
63
8.56
Payout ratio%
13.01
15.84
15.36
14.67
14.00
12.43
10.52
8.02
7.68
6.66
4.68
8.02
12.72
59
2.531
Shares (diluted)M
3.788
4.364
5.074
5.104
5.503
6.016
6.912
8.008
9.127
9.718
2.515
12.05%
11.34%
88
12.09
Buyback yield%
19.08
17.97
17.54
18.33
19.82
17.65
19.12
18.22
20.08
19.96
18.61
19.12
18.70
24
1.122
D/E ratiox
0.250
0.259
0.255
0.256
0.234
0.213
0.233
0.255
0.234
0.227
0.457
0.233
0.242
74
632.5
Enterprise value¥M
74.17
73.76
71.29
83.95
87.87
84.34
80.71
85.78
90.92
99.20
667.8
2.45%
3.44%
33
763.1
LT debt¥M
84.18
81.81
87.98
98.28
95.33
86.68
94.77
98.33
90.00
83.30
275.5
(2.66%)
(0.71%)
41
Revenue
¥663.6M
0.47%
1.00×
Cost of revenue
¥344.3M
0.41%
0.99×
Operating expenses
¥117.3M
0.68%
1.02×
Cash and investments
19.46%
Goodwill & intangibles
17.44%