847.5
Revenue¥M
534.0
557.9
592.5
621.6
652.8
681.6
701.1
721.7
751.1
770.4
900.3
3.37%
4.36%
50
22.54
Revenue growth%
3.97
4.48
5.66
3.89
4.97
2.26
4.83
2.66
2.94
3.92
12.62
2.94
3.95
18
29.82
Gross margin%
18.36
20.71
17.89
17.38
17.94
16.04
18.43
17.43
17.39
17.62
20.03
17.43
17.76
36
8.06
Operating margin%
17.19
16.15
14.15
11.64
13.18
15.22
13.19
12.96
11.06
11.53
8.41
12.96
13.19
60
4.65
Net margin%
22.95
25.49
28.04
26.27
28.69
29.75
30.18
27.34
25.59
28.34
7.45
28.34
27.69
75
36.78
P/E ratio (avg)x
21.72
19.97
18.72
20.31
19.97
17.73
17.66
18.23
19.39
17.98
12.82
17.98
19.05
58
23.18
EV/EBITx
43.75
45.52
49.25
52.11
47.09
43.68
41.29
37.83
37.20
38.11
14.51
38.11
43.71
75
20.58
FCF yield (avg)%
24.51
24.56
22.04
21.95
23.89
22.26
20.03
17.24
17.96
19.11
17.12
19.11
22.00
81
5.77
FCF margin%
28.85
30.69
32.28
32.96
30.74
30.28
31.74
30.86
30.97
31.49
13.69
30.97
30.92
24
1.667
FCF / Net incomex
0.566
0.533
0.529
0.590
0.565
0.550
0.557
0.524
0.539
0.519
0.765
0.539
0.544
48
9.86
ROIC%
19.18
18.33
21.10
21.84
21.00
21.37
23.64
24.82
22.65
23.51
2.61
23.51
21.61
86
22.72
Return on equity%
32.87
32.68
32.39
32.99
33.79
33.12
35.80
37.88
36.30
33.60
28.70
35.80
33.36
23
22.90
Return on assets%
27.09
27.38
26.33
27.09
26.66
28.89
28.63
30.09
28.14
26.51
4.67
28.63
27.24
44
22.58
EPS¥
9.57
9.11
8.12
7.48
7.40
7.93
8.74
8.26
8.42
9.30
23.46
4.67%
0.55%
—
12.23
EPS growth%
29.47
28.82
27.03
27.29
26.05
27.24
26.62
28.06
25.55
27.72
27.21
27.24
27.27
23
19.07
Bookvalue per sh¥
13.15
11.91
12.29
11.57
12.05
11.90
10.97
9.67
10.51
10.82
17.35
(2.12%)
(3.33%)
—
15.94
FCF per share¥
20.55
22.52
20.43
18.84
17.74
17.92
19.64
20.97
22.48
22.27
5.67
4.66%
0.96%
—
3.49
Dividend per sh¥
7.01
7.14
7.66
7.70
6.88
6.68
6.17
6.75
7.53
8.08
7.32
3.25%
2.41%
—
9.52
Div yield (avg)%
24.23
23.45
23.88
21.60
19.73
20.46
21.29
20.09
18.65
17.14
5.39
20.09
20.88
42
16.78
Payout ratio%
15.54
15.96
15.23
15.21
14.88
15.64
12.69
10.21
9.64
10.57
26.31
10.57
15.04
5
38.25
Shares (diluted)M
50.98
49.85
51.30
57.15
54.12
52.28
58.63
65.28
62.12
59.06
38.24
1.76%
2.28%
67
11.24
Buyback yield%
33.16
35.51
34.93
33.11
32.46
31.19
32.60
29.66
26.73
25.71
21.82
29.66
32.53
68
0.357
D/E ratiox
1.382
1.298
1.474
1.529
1.467
1.393
1.501
1.366
1.504
1.421
0.745
1.421
1.444
11
0.744
Enterprise value¥B
0.740
0.732
0.736
0.883
0.917
1.011
1.037
1.043
1.217
1.356
0.181
8.14%
7.99%
55
223.8
LT debt¥M
555.1
525.2
501.3
486.9
435.1
452.9
470.8
439.3
445.1
436.3
231.8
0.06%
(3.40%)
43
Revenue
¥770.4M
4.36%
1.00×
Cost of revenue
¥438.3M
4.21%
0.99×
Operating expenses
¥90.23M
5.20%
1.08×
Goodwill & intangibles
17.35%
Spread over hurdle
15.07%