279.7
Revenue¥M
547.9
553.8
545.7
545.9
549.6
553.0
555.3
568.9
558.9
559.8
298.2
0.37%
0.13%
29
11.86
Revenue growth%
15.53
12.79
11.55
12.30
9.74
7.14
9.63
7.52
10.20
9.00
22.57
9.00
9.97
92
18.81
Gross margin%
9.13
8.43
8.44
8.18
8.12
8.89
7.85
8.38
9.16
7.64
15.40
8.38
8.40
71
26.21
Operating margin%
16.27
13.30
15.17
17.98
17.86
16.19
14.75
17.00
19.12
20.18
25.15
17.00
16.63
5
19.73
Net margin%
20.14
18.76
21.05
22.83
23.34
23.34
22.61
24.53
25.60
27.20
3.03
24.53
23.08
89
9.423
P/E ratio (avg)x
15.79
16.17
15.74
14.76
13.59
12.32
12.76
11.19
11.06
11.98
13.54
11.98
13.17
75
34.12
EV/EBITx
16.83
17.80
17.95
16.73
15.89
15.71
17.24
19.26
22.06
21.48
15.64
19.26
17.52
84
24.53
FCF yield (avg)%
20.59
19.25
21.53
22.00
24.62
25.14
22.56
22.10
24.87
26.51
12.00
24.87
22.33
39
24.83
FCF margin%
28.62
28.62
30.93
28.84
27.12
25.21
27.19
24.54
25.60
26.41
18.07
25.60
27.16
71
1.495
FCF / Net incomex
0.638
0.594
0.642
0.646
0.640
0.566
0.606
0.643
0.585
0.629
0.543
0.606
0.634
84
18.27
ROIC%
22.77
20.60
19.39
17.91
15.77
17.90
18.84
21.66
24.12
22.25
7.28
21.66
20.00
18
10.43
Return on equity%
28.95
31.73
30.71
32.27
31.88
32.54
33.85
34.85
35.40
36.21
4.22
34.85
32.40
64
20.85
Return on assets%
8.82
11.61
12.36
14.31
14.11
15.07
16.88
14.91
15.60
14.12
25.72
15.07
14.22
23
14.20
EPS¥
24.45
23.62
24.40
24.85
27.92
31.08
30.28
35.01
37.60
42.87
14.71
8.95%
7.11%
—
14.53
EPS growth%
8.05
8.31
8.95
10.94
8.08
8.51
6.40
5.75
4.63
4.31
15.59
5.75
8.06
67
20.07
Bookvalue per sh¥
10.18
10.67
11.84
13.71
16.44
18.75
21.76
23.23
26.18
28.81
16.54
11.87%
11.61%
—
21.45
FCF per share¥
27.60
25.62
27.50
28.40
31.52
34.23
35.37
32.39
35.26
32.47
17.15
0.60%
0.90%
—
8.86
Dividend per sh¥
22.47
20.15
20.57
18.45
16.20
14.43
14.09
14.36
14.36
14.92
26.49
(1.63%)
(4.08%)
—
2.37
Div yield (avg)%
27.59
25.55
27.22
26.33
24.32
26.45
26.80
29.68
31.36
31.88
6.60
29.68
27.01
26
29.25
Payout ratio%
10.35
11.55
8.88
10.96
10.60
11.80
13.16
13.51
14.10
11.79
16.54
13.16
11.67
46
5.995
Shares (diluted)M
9.075
8.977
10.20
10.49
10.48
10.38
11.92
11.44
12.69
12.15
6.152
3.00%
2.99%
29
7.94
Buyback yield%
24.95
22.39
22.16
21.37
24.03
23.32
25.00
26.00
25.67
24.07
6.83
25.00
24.05
65
0.472
D/E ratiox
0.802
0.891
0.834
0.881
0.855
0.906
1.014
1.120
1.056
1.062
0.469
1.056
0.899
83
360.9
Enterprise value¥M
331.4
373.6
417.6
415.9
410.6
408.7
428.6
506.0
585.6
640.2
263.7
9.29%
8.20%
87
243.0
LT debt¥M
194.7
200.2
236.7
230.2
271.6
308.4
332.4
342.5
387.4
432.0
424.8
9.73%
8.23%
88
Revenue
¥559.8M
0.13%
1.00×
Cost of revenue
¥341.6M
0.25%
1.01×
Operating expenses
¥111.7M
0.03%
0.99×
Cash and investments
19.13%