253.9
Revenue¥M
248.3
254.5
254.7
256.6
255.2
262.8
262.7
261.4
267.0
270.7
280.3
1.19%
1.19%
71
6.37
Revenue growth%
7.95
6.23
4.36
1.62
4.57
6.22
8.42
6.79
9.12
10.24
28.86
8.42
6.51
36
12.00
Gross margin%
8.93
11.42
10.22
12.60
14.20
14.68
16.43
15.39
14.66
15.79
5.28
15.39
14.43
20
25.32
Operating margin%
15.19
17.52
19.43
17.58
15.14
12.34
10.28
12.07
9.50
12.27
2.85
12.07
13.74
88
10.83
Net margin%
13.84
11.81
9.85
11.16
9.52
7.40
9.83
10.91
8.92
7.89
23.36
8.92
9.84
49
11.91
P/E ratio (avg)x
43.03
46.35
41.86
41.94
37.37
34.51
36.65
33.52
34.94
37.56
8.609
34.94
37.46
24
28.36
EV/EBITx
49.38
56.99
60.34
70.94
76.24
88.41
103.1
99.19
106.0
107.7
14.55
103.1
82.33
45
26.38
FCF yield (avg)%
0.40
0.40
1.19
1.59
0.78
3.39
6.21
6.29
7.19
10.16
19.45
6.29
2.49
70
3.70
FCF margin%
13.68
13.18
13.92
15.63
14.43
11.77
12.68
10.93
10.09
9.44
9.43
10.93
12.93
87
0.904
FCF / Net incomex
1.820
1.924
1.925
2.150
2.149
2.054
2.115
2.435
2.650
2.876
0.259
2.435
2.132
78
21.10
ROIC%
6.02
6.50
7.23
4.24
6.73
5.54
3.73
1.37
0.60
3.46
27.32
3.46
4.89
75
13.45
Return on equity%
9.21
8.35
6.80
9.21
10.72
9.46
7.40
5.07
3.43
1.43
27.68
5.07
7.87
88
5.64
Return on assets%
26.79
29.22
29.01
31.47
29.03
27.01
27.58
28.28
29.05
31.63
19.08
28.28
29.02
48
25.77
EPS¥
36.03
36.90
37.54
35.91
35.47
38.92
36.53
36.99
33.07
31.02
28.14
(2.65%)
(2.07%)
—
10.25
EPS growth%
21.03
18.91
19.85
17.28
19.91
18.52
19.15
20.35
21.13
22.28
25.69
20.35
19.88
14
13.59
Bookvalue per sh¥
24.83
25.09
29.23
30.36
32.00
34.84
40.01
38.01
41.05
39.98
27.23
4.56%
4.49%
—
18.33
FCF per share¥
32.62
36.64
33.87
36.24
34.03
32.04
30.80
29.26
32.03
28.89
35.91
(3.22%)
(0.92%)
—
36.27
Dividend per sh¥
41.54
40.11
41.82
38.81
36.03
35.47
37.70
39.45
38.18
35.86
40.83
(0.09%)
(0.62%)
—
7.53
Div yield (avg)%
28.08
26.77
28.71
25.80
28.03
25.27
26.31
24.88
22.99
22.88
5.18
24.88
26.05
38
20.70
Payout ratio%
27.29
30.13
27.69
30.18
29.23
28.88
29.64
29.67
29.15
29.66
12.33
29.64
29.44
20
6.282
Shares (diluted)M
8.172
8.153
8.452
8.056
7.595
7.051
6.939
7.004
7.135
8.109
6.490
1.32%
(0.03%)
10
13.72
Buyback yield%
9.77
7.56
5.19
8.12
7.91
6.17
6.08
6.04
3.56
2.42
2.82
6.04
6.12
62
1.445
D/E ratiox
2.218
2.193
2.223
2.310
2.267
2.375
2.300
2.631
2.752
2.792
1.416
2.631
2.305
46
157.3
Enterprise value¥M
294.0
298.8
329.7
373.4
397.1
402.7
386.9
425.8
395.3
424.7
112.3
1.35%
3.99%
54
121.5
LT debt¥M
235.6
264.0
268.8
262.6
255.5
247.0
243.8
220.0
212.5
208.7
261.6
(3.97%)
(0.14%)
71
Revenue
¥270.7M
1.19%
1.00×
Cost of revenue
¥145.7M
1.20%
1.00×
Operating expenses
¥36.70M
1.09%
0.99×
Goodwill & intangibles
16.86%
Cash and investments
14.16%