21.59
Revenue¥M
600.9
611.9
619.5
608.0
613.3
628.7
617.9
613.4
609.7
617.3
22.59
0.13%
0.14%
49
9.34
Revenue growth%
25.54
25.50
28.36
28.56
31.04
34.00
35.52
36.16
35.58
35.15
17.50
35.52
32.52
6
24.26
Gross margin%
18.13
16.64
14.66
17.61
20.21
17.84
17.31
17.24
20.04
22.09
13.48
17.84
17.73
13
19.43
Operating margin%
3.91
4.15
4.54
1.69
2.23
0.40
0.93
0.40
1.51
0.40
19.48
0.40
1.60
78
23.70
Net margin%
8.05
9.00
10.02
7.72
7.66
6.04
8.47
8.20
7.24
7.38
21.70
7.38
7.88
91
33.43
P/E ratio (avg)x
9.804
11.01
12.82
12.14
13.98
15.58
15.01
14.91
16.63
15.93
11.74
15.58
14.45
45
32.78
EV/EBITx
13.70
12.63
12.68
11.02
11.01
9.990
10.60
9.933
9.806
8.595
33.77
9.933
10.80
52
25.55
FCF yield (avg)%
22.36
19.70
20.28
19.60
22.23
22.81
25.78
26.98
25.07
22.66
19.07
25.07
22.51
79
26.71
FCF margin%
15.93
16.61
18.41
17.29
17.30
18.77
20.66
18.29
16.30
16.16
8.39
18.29
17.29
55
0.998
FCF / Net incomex
0.582
0.692
0.699
0.793
0.806
0.933
1.106
1.194
1.211
1.405
0.737
1.194
0.870
81
22.47
ROIC%
8.97
9.79
11.21
10.90
9.26
9.55
10.00
10.83
9.63
7.18
11.95
9.63
9.71
45
21.25
Return on equity%
30.14
27.81
26.18
27.84
30.43
31.65
28.89
30.26
31.79
29.99
9.33
30.26
30.06
70
20.65
Return on assets%
27.39
25.06
25.34
27.59
25.05
26.46
24.22
26.14
23.37
22.58
26.18
24.22
25.20
68
72.31
EPS¥
29.36
30.78
28.08
25.10
21.98
23.75
23.41
22.27
23.73
21.16
75.71
(0.76%)
(2.57%)
—
8.26
EPS growth%
11.85
11.17
10.18
9.45
9.09
10.12
7.94
9.44
11.78
12.64
28.42
10.12
10.15
54
80.84
Bookvalue per sh¥
23.00
24.82
23.18
22.55
22.39
20.69
21.34
20.31
22.59
19.86
13.97
(2.37%)
(1.45%)
—
32.11
FCF per share¥
76.67
79.26
89.96
87.69
90.95
85.12
96.56
103.07
115.25
125.86
33.87
6.71%
6.02%
—
31.62
Dividend per sh¥
118.71
117.84
126.64
141.57
169.34
176.46
183.98
188.40
216.92
226.59
79.71
6.00%
7.60%
—
27.91
Div yield (avg)%
6.72
7.08
9.80
12.18
9.48
7.95
9.36
10.12
10.99
8.56
29.63
9.36
9.42
43
24.91
Payout ratio%
7.86
5.26
4.99
6.45
7.35
4.52
2.62
4.91
2.05
2.21
24.87
2.62
4.95
93
2.200
Shares (diluted)M
1.731
1.592
1.556
1.554
1.617
1.816
1.662
1.544
1.587
1.506
2.191
(1.41%)
(2.41%)
9
22.86
Buyback yield%
6.38
6.02
5.27
6.04
6.61
5.65
7.14
7.31
5.79
5.95
4.02
5.95
6.03
68
1.690
D/E ratiox
0.464
0.434
0.416
0.403
0.441
0.429
0.430
0.406
0.445
0.466
0.220
0.430
0.432
66
0.138
Enterprise value¥B
0.735
0.778
0.781
0.781
0.839
0.940
0.944
0.978
0.956
1.092
0.204
5.41%
5.71%
76
248.9
LT debt¥M
216.6
230.5
216.5
190.7
190.4
175.9
189.3
196.1
181.1
170.9
463.3
(2.13%)
(2.05%)
45
Revenue
¥617.3M
0.14%
1.00×
Cost of revenue
¥344.3M
0.08%
0.99×
Operating expenses
¥124.4M
0.16%
1.00×
Goodwill & intangibles
18.68%