333.3
Revenue¥M
768.0
781.9
765.3
777.6
787.6
802.6
796.2
803.9
791.8
783.3
349.8
(0.11%)
0.18%
39
24.90
Revenue growth%
28.26
29.25
28.87
29.08
29.29
27.58
28.85
28.09
25.66
26.57
15.59
27.58
28.55
37
19.22
Gross margin%
16.27
13.86
12.28
12.12
12.23
12.45
10.30
12.90
12.89
13.41
24.66
12.89
12.67
32
7.36
Operating margin%
9.61
10.40
12.19
9.40
8.22
6.85
7.64
7.39
7.25
5.10
5.30
7.25
7.93
77
6.42
Net margin%
10.28
12.39
14.07
11.10
12.38
14.87
12.13
14.94
13.14
14.08
2.43
14.08
12.76
26
15.05
P/E ratio (avg)x
11.00
10.77
10.37
11.20
11.02
10.10
9.941
10.93
10.39
9.246
31.53
10.10
10.58
14
11.82
EV/EBITx
52.57
55.47
55.09
51.16
47.43
53.58
60.45
59.05
53.76
51.31
37.39
53.76
53.67
88
11.64
FCF yield (avg)%
13.49
13.86
16.84
18.49
16.12
15.07
16.61
17.32
16.15
16.02
16.37
16.15
16.14
35
27.57
FCF margin%
32.65
33.80
36.66
35.62
36.94
37.74
39.81
41.50
38.53
36.75
17.41
38.53
36.85
46
1.027
FCF / Net incomex
0.553
0.552
0.501
0.501
0.459
0.458
0.416
0.378
0.367
0.386
1.773
0.386
0.458
23
14.43
ROIC%
16.31
16.65
18.32
16.88
14.23
12.27
10.24
7.97
10.65
8.53
2.99
10.24
13.25
89
25.98
Return on equity%
6.13
4.94
5.02
2.86
2.21
2.20
1.70
1.61
0.40
0.40
27.16
1.61
2.21
15
22.15
Return on assets%
26.58
28.71
27.04
24.42
26.53
26.40
25.87
27.54
28.68
27.69
10.26
27.54
26.81
41
1.51
EPS¥
2.91
2.64
2.42
2.26
2.28
2.18
2.26
2.51
2.34
2.39
1.55
0.94%
(2.28%)
—
22.10
EPS growth%
25.37
25.70
23.06
24.25
26.84
29.50
31.19
32.41
32.23
33.31
16.47
32.23
28.17
50
1.49
Bookvalue per sh¥
5.99
6.87
7.12
7.66
7.87
8.01
8.11
9.48
10.62
10.88
4.40
6.68%
7.86%
—
8.13
FCF per share¥
4.85
4.25
3.95
3.61
3.21
3.02
3.06
2.65
2.46
2.55
6.64
(4.50%)
(5.49%)
—
8.23
Dividend per sh¥
9.69
11.75
12.64
14.10
13.82
14.94
14.86
16.59
20.08
23.32
4.98
11.04%
11.03%
—
28.18
Div yield (avg)%
4.41
2.79
0.60
0.40
0.40
0.40
0.40
0.40
0.40
0.40
17.65
0.40
0.40
72
11.46
Payout ratio%
10.16
8.98
10.55
10.30
12.60
14.87
16.35
17.41
18.28
16.76
15.89
16.76
13.73
51
68.38
Shares (diluted)M
62.14
55.81
54.17
55.21
57.77
61.05
58.90
64.11
56.18
53.05
72.02
(1.69%)
(2.01%)
58
23.22
Buyback yield%
0.69
1.92
1.48
0.40
0.40
2.44
2.94
2.23
5.18
7.83
27.99
2.94
2.08
82
0.231
D/E ratiox
1.105
1.061
1.155
1.268
1.342
1.364
1.227
1.341
1.452
1.455
0.234
1.364
1.304
81
167.1
Enterprise value¥M
51.43
47.43
50.06
47.74
45.44
44.33
39.10
33.26
29.70
29.20
639.1
(8.46%)
(4.90%)
91
277.6
LT debt¥M
280.5
320.7
363.6
377.6
428.8
447.6
478.8
507.1
572.8
552.2
533.1
5.19%
7.23%
78
Revenue
¥783.3M
0.18%
1.00×
Cost of revenue
¥399.9M
0.13%
1.00×
Operating expenses
¥132.1M
0.73%
1.06×
Goodwill & intangibles
20.25%
Cash and investments
15.57%