614.2
Revenue¥M
865.2
898.0
899.6
929.4
926.5
935.1
972.8
970.2
963.2
984.5
647.3
1.22%
1.32%
51
12.31
Revenue growth%
14.89
17.83
16.97
15.97
15.18
16.33
18.92
15.99
14.59
16.36
24.44
16.33
16.16
25
14.41
Gross margin%
25.31
25.17
23.42
21.86
23.28
22.84
21.18
23.64
22.39
22.00
13.17
22.39
23.06
78
5.22
Operating margin%
19.94
21.92
22.39
22.19
21.40
23.63
26.22
24.34
21.69
22.77
10.35
23.63
22.29
23
4.32
Net margin%
0.40
0.40
0.40
0.40
0.40
1.28
0.40
0.40
0.40
3.01
16.37
0.40
0.40
82
10.08
P/E ratio (avg)x
15.61
13.83
13.38
14.71
15.96
15.54
16.27
15.59
13.80
13.65
27.76
15.54
15.13
76
14.95
EV/EBITx
57.47
61.03
69.22
81.52
84.07
82.00
77.54
75.38
73.90
73.73
26.76
75.38
74.64
65
29.38
FCF yield (avg)%
24.67
26.25
26.03
27.36
28.12
25.43
25.08
22.56
23.93
23.35
4.53
23.93
25.25
86
7.91
FCF margin%
9.93
10.83
13.21
11.14
8.52
7.92
8.86
8.57
9.16
11.34
29.42
8.86
9.54
87
1.389
FCF / Net incomex
0.258
0.235
0.212
0.192
0.188
0.185
0.177
0.163
0.164
0.152
0.659
0.164
0.186
92
24.33
ROIC%
14.90
17.34
14.98
15.42
17.90
15.06
15.31
16.86
19.85
19.42
26.07
16.86
16.14
9
15.71
Return on equity%
21.55
19.46
16.76
17.57
15.88
17.03
15.90
16.90
17.98
15.58
9.39
16.90
16.96
71
26.19
Return on assets%
13.54
16.40
13.89
14.28
15.97
15.73
14.27
13.48
13.67
13.20
6.00
13.67
14.08
49
81.48
EPS¥
58.81
61.40
66.38
62.37
67.84
63.62
57.63
64.43
66.48
69.69
84.36
0.54%
1.22%
—
25.54
EPS growth%
9.78
10.44
12.35
12.22
13.87
12.43
12.82
10.69
12.71
13.04
14.40
12.71
12.39
70
106.91
Bookvalue per sh¥
74.57
75.55
84.12
86.98
87.02
100.54
119.59
138.09
138.79
141.58
86.51
10.23%
8.14%
—
74.30
FCF per share¥
26.87
24.57
23.76
21.25
23.33
20.74
22.01
23.43
26.09
26.43
113.47
2.53%
(1.30%)
—
49.23
Dividend per sh¥
63.64
65.50
61.63
61.30
58.98
57.83
54.70
50.15
47.83
50.44
92.83
(3.08%)
(1.25%)
—
25.70
Div yield (avg)%
15.75
14.60
15.50
15.37
17.30
18.00
16.96
18.00
15.78
13.53
19.70
16.96
15.77
55
26.31
Payout ratio%
6.26
6.41
4.51
2.33
1.79
0.53
1.41
0.69
0.40
0.40
15.80
0.53
1.60
60
6.268
Shares (diluted)M
4.595
4.208
4.261
3.875
3.774
4.139
4.116
3.667
3.481
3.649
6.395
(0.67%)
(2.84%)
9
10.11
Buyback yield%
17.03
18.29
15.89
14.33
12.32
11.36
8.60
9.94
10.06
11.13
14.89
10.06
11.84
87
0.258
D/E ratiox
1.286
1.417
1.419
1.370
1.590
1.786
1.917
2.228
2.360
2.227
0.240
2.227
1.688
82
0.244
Enterprise value¥B
0.776
0.829
0.796
0.837
0.848
0.939
1.061
1.150
1.283
1.189
0.479
7.00%
4.89%
62
623.6
LT debt¥M
816.4
913.0
972.8
901.7
885.4
921.7
942.8
882.0
906.3
905.7
482.8
0.45%
0.75%
79
Revenue
¥984.5M
1.32%
1.00×
Cost of revenue
¥571.4M
1.73%
1.04×
Operating expenses
¥116.4M
0.10%
0.89×
Cash and investments
14.54%