430.9
Revenue¥M
604.4
598.1
613.3
608.4
620.6
621.5
635.4
626.2
616.9
622.7
481.6
0.07%
0.54%
12
7.92
Revenue growth%
20.54
21.56
21.47
19.31
17.37
20.18
18.65
19.65
17.49
19.75
20.02
19.65
19.70
29
23.44
Gross margin%
22.50
23.18
25.59
25.20
23.01
22.24
22.35
22.00
21.14
18.88
2.72
22.00
22.43
73
11.95
Operating margin%
29.69
27.39
25.74
23.40
22.31
23.99
24.30
24.58
25.94
27.79
4.01
24.58
25.16
37
2.77
Net margin%
16.19
15.56
16.00
17.69
16.36
13.71
15.58
13.58
10.96
9.02
17.23
13.58
15.57
79
35.05
P/E ratio (avg)x
30.71
30.02
30.34
27.61
26.26
26.04
23.59
25.54
27.49
27.12
24.28
26.04
27.30
52
25.63
EV/EBITx
21.87
22.93
24.30
23.81
22.75
24.15
26.07
23.79
22.98
21.58
33.35
23.79
23.38
11
22.05
FCF yield (avg)%
20.29
18.66
16.88
14.28
12.09
14.08
12.17
11.91
11.72
11.62
18.21
11.91
13.12
88
27.61
FCF margin%
28.01
30.45
30.85
30.91
29.78
28.37
29.01
28.59
27.48
29.95
17.92
28.59
29.39
76
1.081
FCF / Net incomex
1.123
1.196
1.327
1.410
1.369
1.527
1.655
1.653
1.660
1.887
0.576
1.655
1.469
83
5.07
ROIC%
24.27
25.21
23.31
23.27
24.00
26.13
24.61
23.32
25.25
28.10
8.25
25.25
24.44
12
21.36
Return on equity%
4.52
4.24
4.27
1.35
0.40
0.82
0.40
0.40
0.40
0.94
11.78
0.40
0.88
8
7.23
Return on assets%
13.07
12.86
11.83
12.87
13.61
12.71
10.25
12.38
14.39
16.12
20.66
12.71
12.86
5
56.53
EPS¥
17.91
19.58
17.65
17.03
16.96
17.77
17.81
19.12
21.51
22.24
58.88
5.56%
2.40%
—
28.94
EPS growth%
0.40
2.93
4.76
3.28
5.34
4.43
6.99
9.78
11.30
12.90
3.75
9.78
5.05
94
16.48
Bookvalue per sh¥
44.02
40.95
37.63
36.81
35.47
34.39
35.87
34.07
32.23
36.12
21.02
0.37%
(1.48%)
—
61.08
FCF per share¥
37.98
37.91
42.71
43.32
48.83
45.20
51.10
56.09
51.45
47.75
39.86
(0.44%)
2.91%
—
57.17
Dividend per sh¥
27.09
27.30
28.79
29.14
27.86
28.87
26.12
26.94
27.03
27.95
47.94
0.06%
0.50%
—
18.33
Div yield (avg)%
15.60
15.56
14.59
17.10
15.29
14.89
15.28
14.54
12.65
14.11
22.46
14.54
15.08
5
20.37
Payout ratio%
25.16
27.46
30.16
32.05
32.79
32.90
34.47
35.69
38.09
40.89
16.53
35.69
32.85
82
8.733
Shares (diluted)M
11.68
12.55
11.73
11.84
12.48
14.11
13.55
15.61
17.52
16.84
8.540
6.17%
4.27%
25
27.92
Buyback yield%
25.81
24.08
24.83
21.90
19.89
18.76
18.72
21.70
18.94
19.27
25.82
18.94
20.80
46
1.022
D/E ratiox
0.249
0.260
0.307
0.304
0.354
0.384
0.403
0.457
0.484
0.475
1.108
0.457
0.369
36
240.4
Enterprise value¥M
133.2
151.2
147.5
163.3
177.7
184.7
191.4
206.2
213.6
224.5
331.7
4.78%
5.32%
11
208.2
LT debt¥M
125.1
135.2
140.6
126.3
130.8
128.1
127.9
124.2
121.7
106.1
247.7
(4.09%)
(2.65%)
34
Revenue
¥622.7M
0.54%
1.00×
Cost of revenue
¥308.7M
0.29%
0.97×
Operating expenses
¥98.29M
0.47%
0.99×
Cash and investments
17.11%
Goodwill & intangibles
15.01%
Return on capital
108.95%
Spread over hurdle
101.48%