365.6
Revenue¥M
853.0
871.6
871.1
854.2
867.4
886.5
912.9
909.8
934.7
395.9
410.8
1.82%
1.25%
58
23.99
Revenue growth%
4.40
1.45
2.69
1.77
0.96
0.40
1.28
2.54
3.90
29.03
24.11
1.28
2.16
10
14.85
Gross margin%
22.80
21.36
22.95
25.67
28.43
27.82
30.38
32.88
35.42
21.33
22.89
30.38
26.75
33
6.54
Operating margin%
22.42
20.04
17.48
19.35
20.37
19.15
20.45
22.45
19.99
13.47
15.89
20.37
20.20
23
13.62
Net margin%
23.55
25.93
24.99
25.95
25.00
27.42
28.56
25.60
23.99
11.66
3.62
25.60
25.30
44
13.17
P/E ratio (avg)x
16.41
16.27
18.02
18.45
16.92
17.43
15.86
14.56
16.05
13.35
6.324
16.05
16.66
90
16.70
EV/EBITx
26.17
26.06
26.95
26.71
30.08
29.10
30.61
34.54
36.79
35.44
8.358
30.61
28.03
15
29.23
FCF yield (avg)%
12.10
10.89
10.74
12.55
11.91
11.27
11.17
11.14
13.83
29.42
10.74
11.27
11.59
12
21.59
FCF margin%
17.88
18.13
17.11
19.55
21.52
19.54
17.78
16.05
18.05
29.13
15.00
18.05
18.09
7
0.200
FCF / Net incomex
1.242
1.216
1.030
0.918
0.942
0.855
0.910
0.926
0.986
1.304
0.314
0.926
0.964
8
11.14
ROIC%
19.80
21.78
24.15
22.39
24.36
21.94
24.21
25.83
28.13
8.50
5.27
24.36
23.27
69
9.99
Return on equity%
19.36
19.48
18.29
18.04
16.53
14.60
12.28
10.26
8.37
9.50
16.50
12.28
17.29
19
4.62
Return on assets%
5.13
5.40
3.18
2.99
5.22
6.24
4.57
4.08
4.82
19.16
8.81
4.82
4.97
88
70.80
EPS¥
221.02
224.51
226.60
232.55
251.50
253.24
254.52
281.17
316.58
72.33
77.18
6.36%
3.54%
—
23.19
EPS growth%
16.49
15.26
17.20
18.59
20.79
19.04
20.22
18.85
15.90
24.69
3.26
19.04
17.89
7
124.36
Bookvalue per sh¥
196.36
181.30
187.07
204.45
185.64
193.02
194.82
212.51
205.06
107.88
28.09
0.06%
1.38%
—
66.05
FCF per share¥
122.93
123.09
129.81
140.42
138.30
149.12
146.06
144.54
170.41
74.19
168.78
3.95%
5.08%
—
39.80
Dividend per sh¥
123.37
118.17
125.24
128.32
124.46
122.68
113.30
116.56
114.12
125.31
156.58
(2.32%)
(1.28%)
—
24.79
Div yield (avg)%
11.24
12.50
12.92
15.48
13.02
11.42
10.66
12.36
10.23
18.63
16.92
11.42
11.89
7
23.57
Payout ratio%
13.11
13.77
16.27
16.38
18.94
17.43
15.65
13.90
12.92
3.53
20.93
15.65
14.78
14
4.623
Shares (diluted)M
5.659
5.820
5.728
6.296
6.842
7.271
7.912
7.700
7.550
4.728
4.567
3.70%
4.11%
30
28.60
Buyback yield%
6.25
5.49
8.03
10.85
9.67
8.66
10.13
12.39
13.62
13.27
8.16
10.13
9.16
32
1.050
D/E ratiox
0.686
0.688
0.695
0.613
0.563
0.615
0.613
0.624
0.584
0.677
0.146
0.613
0.619
16
0.417
Enterprise value¥B
0.268
0.278
0.329
0.338
0.373
0.438
0.461
0.487
0.553
1.216
0.629
10.36%
8.09%
25
0.241
LT debt¥B
0.629
0.715
0.747
0.709
0.746
0.704
0.716
0.764
0.743
0.565
1.071
0.94%
(0.01%)
81
Revenue
¥934.7M
1.25%
1.00×
Cost of revenue
¥654.3M
1.25%
1.00×
Operating expenses
¥189.4M
2.20%
1.10×
Cash and investments
15.58%
Spread over hurdle
(1.72%)