261.2
Revenue¥M
345.5
349.4
346.5
341.5
338.2
346.2
352.1
346.3
342.3
340.9
276.9
0.16%
0.06%
83
27.61
Revenue growth%
10.97
11.44
10.89
9.44
7.81
7.91
6.44
7.33
6.04
3.39
28.80
6.44
7.86
33
6.15
Gross margin%
17.74
15.69
14.21
16.62
15.22
16.43
18.45
20.64
22.41
23.17
23.37
20.64
17.18
28
29.52
Operating margin%
17.53
20.20
20.72
18.50
15.84
16.60
15.22
14.68
15.73
16.52
21.36
15.73
16.56
53
2.77
Net margin%
16.47
15.84
12.90
14.81
16.53
14.23
14.83
14.92
14.10
11.85
28.66
14.23
14.82
88
9.342
P/E ratio (avg)x
33.25
34.62
34.56
37.37
41.92
45.79
43.76
48.58
52.48
52.48
14.62
48.58
42.84
9
34.07
EV/EBITx
28.15
28.88
27.53
28.69
26.54
24.12
22.96
20.79
21.41
22.53
29.91
22.53
25.33
35
14.97
FCF yield (avg)%
19.59
17.87
20.72
18.79
16.72
18.21
18.38
18.51
21.15
23.98
26.79
18.51
18.65
91
18.02
FCF margin%
19.98
19.66
21.90
19.13
18.66
17.06
17.50
15.51
15.16
13.22
7.67
15.51
18.08
32
1.429
FCF / Net incomex
0.986
1.020
1.099
1.139
1.198
1.239
1.228
1.242
1.263
1.359
0.950
1.242
1.213
59
19.93
ROIC%
26.10
28.17
26.10
23.43
25.31
22.61
22.92
23.82
25.48
27.97
3.89
23.82
25.39
94
2.90
Return on equity%
17.01
18.90
18.48
21.06
23.96
21.82
21.46
18.82
16.03
13.66
22.99
18.82
18.86
45
2.15
Return on assets%
4.98
3.15
0.50
1.57
4.38
5.85
7.39
10.39
10.53
13.32
17.48
10.39
5.41
55
4.28
EPS¥
15.38
15.45
15.45
16.72
18.58
17.49
16.90
19.93
20.66
23.52
4.56
4.82%
5.88%
—
2.87
EPS growth%
7.97
10.52
12.91
12.33
14.80
16.52
18.75
21.17
23.38
24.84
12.87
21.17
15.66
76
7.67
Bookvalue per sh¥
11.86
12.76
12.34
13.63
15.42
15.93
16.94
19.52
22.02
23.31
6.33
8.63%
8.82%
—
7.06
FCF per share¥
5.29
4.88
4.57
4.11
3.96
3.87
4.29
4.48
4.72
4.49
5.72
2.54%
(1.95%)
—
2.54
Dividend per sh¥
7.99
6.81
7.39
8.00
6.83
6.64
5.93
5.16
5.19
4.51
5.51
(7.95%)
(6.94%)
—
3.96
Div yield (avg)%
26.13
26.42
23.52
25.46
25.32
23.89
25.08
27.69
30.19
30.03
23.29
27.69
25.80
34
4.40
Payout ratio%
30.16
28.95
27.60
29.94
32.21
31.30
34.13
32.91
33.72
35.76
25.01
33.72
31.75
12
17.36
Shares (diluted)M
17.16
17.88
15.29
15.50
15.31
15.67
16.88
17.84
16.20
16.26
17.23
1.22%
(1.48%)
7
6.81
Buyback yield%
6.52
4.11
3.09
2.29
3.18
4.84
4.57
2.60
0.40
0.40
3.04
2.60
3.14
44
0.181
D/E ratiox
1.276
1.240
1.376
1.508
1.385
1.436
1.452
1.310
1.302
1.401
0.362
1.401
1.381
39
324.2
Enterprise value¥M
319.2
362.6
402.1
427.1
480.3
492.2
458.1
431.9
473.6
448.4
233.6
(1.36%)
4.30%
49
0.183
LT debt¥B
0.570
0.639
0.674
0.748
0.793
0.901
1.022
1.123
1.348
1.484
0.203
13.36%
10.29%
18
Revenue
¥340.9M
0.06%
1.00×
Cost of revenue
¥232.4M
0.02%
1.00×
Operating expenses
¥67.72M
0.58%
1.05×
Goodwill & intangibles
14.91%