319.6
Revenue¥M
606.5
609.5
610.0
603.7
601.6
598.2
607.7
617.7
627.6
356.4
333.8
0.78%
0.52%
48
29.03
Revenue growth%
12.79
12.79
11.03
8.17
7.40
5.72
7.24
4.67
7.28
20.22
27.60
7.24
7.78
79
26.80
Gross margin%
7.51
6.47
5.01
3.14
1.70
2.30
2.49
4.90
3.24
24.96
8.95
2.49
4.07
14
27.83
Operating margin%
22.31
19.48
18.09
19.96
20.85
22.49
20.49
19.94
20.80
7.30
4.13
20.80
20.65
28
23.85
Net margin%
11.90
13.44
10.65
12.37
13.02
13.91
12.11
11.86
12.15
24.43
28.71
12.15
12.26
61
8.181
P/E ratio (avg)x
20.71
18.86
17.64
17.04
17.41
17.44
18.24
19.03
20.80
8.920
35.79
18.24
18.55
16
26.48
EV/EBITx
11.20
11.74
11.66
12.77
13.94
15.25
17.29
17.97
20.11
36.89
31.73
17.29
13.36
45
20.85
FCF yield (avg)%
23.02
20.95
22.20
21.53
24.24
27.14
27.59
29.72
30.50
17.65
9.39
27.59
23.63
50
12.06
FCF margin%
0.74
3.67
1.05
0.48
3.27
4.81
2.10
3.61
1.84
24.21
22.12
3.27
1.97
69
1.264
FCF / Net incomex
0.604
0.569
0.543
0.496
0.531
0.533
0.500
0.454
0.464
0.806
1.500
0.500
0.532
68
25.55
ROIC%
22.32
24.77
24.37
22.85
22.32
22.72
24.50
23.61
23.94
13.75
12.82
23.61
23.23
76
29.08
Return on equity%
8.12
6.27
8.56
7.09
6.57
9.35
9.49
10.33
10.46
25.59
20.05
9.49
8.96
32
10.58
Return on assets%
16.01
13.40
13.71
15.34
17.60
18.06
18.77
18.52
19.80
29.91
28.01
18.52
16.80
59
54.32
EPS¥
148.04
169.32
185.62
186.63
204.39
202.60
237.89
242.85
241.56
55.80
58.94
5.30%
5.18%
—
20.94
EPS growth%
2.96
5.16
5.26
7.87
8.09
5.22
3.61
5.02
4.19
28.27
20.94
5.02
5.09
42
71.75
Bookvalue per sh¥
37.17
39.44
42.84
42.29
42.49
46.01
45.32
43.03
39.95
111.90
118.00
(1.13%)
1.38%
—
24.18
FCF per share¥
38.96
37.34
33.20
34.93
37.13
38.10
34.53
35.46
33.56
78.12
44.33
(0.79%)
(1.63%)
—
76.01
Dividend per sh¥
124.96
138.06
135.64
159.50
171.63
194.15
227.75
245.78
253.19
36.88
16.49
9.68%
9.43%
—
2.48
Div yield (avg)%
23.15
21.25
23.95
24.96
26.19
23.23
21.24
23.88
21.69
10.91
16.54
23.23
23.48
47
7.67
Payout ratio%
10.36
10.29
8.47
7.59
10.09
11.30
10.77
13.60
15.61
14.50
25.66
11.30
10.32
75
4.583
Shares (diluted)M
8.073
8.752
8.557
10.28
10.44
10.68
10.53
11.56
13.11
4.494
4.626
4.97%
6.53%
63
27.30
Buyback yield%
24.12
25.14
25.88
28.42
30.29
32.98
31.02
31.86
31.80
25.21
5.95
31.80
29.36
30
1.131
D/E ratiox
0.502
0.523
0.541
0.586
0.558
0.537
0.516
0.544
0.529
1.035
0.255
0.537
0.533
58
520.6
Enterprise value¥M
198.1
189.1
176.5
198.8
190.6
193.0
207.8
236.8
245.3
778.6
393.8
4.29%
4.44%
88
810.4
LT debt¥M
369.3
392.4
368.7
413.5
416.0
433.6
440.9
509.3
537.2
122.4
614.5
5.37%
2.98%
31
Revenue
¥627.6M
0.52%
1.00×
Cost of revenue
¥368.3M
0.53%
1.00×
Operating expenses
¥80.87M
0.33%
0.98×
Goodwill & intangibles
17.61%