543.1
Revenue¥M
572.2
571.2
564.5
575.7
589.4
585.0
583.2
588.4
595.2
589.7
558.3
0.01%
0.11%
22
21.32
Revenue growth%
31.05
33.44
32.21
31.39
33.20
33.63
34.81
37.19
37.83
39.39
15.63
37.19
33.54
88
26.47
Gross margin%
33.20
34.62
31.80
30.50
30.64
29.61
32.31
30.16
28.19
29.66
28.92
29.66
30.57
21
26.14
Operating margin%
7.83
10.36
11.16
11.85
10.77
9.03
6.16
6.60
3.96
2.80
16.73
6.16
8.43
77
24.61
Net margin%
13.56
12.96
14.59
14.98
15.56
18.47
17.81
15.90
14.03
16.19
11.55
16.19
15.27
40
35.18
P/E ratio (avg)x
14.55
15.58
16.81
19.25
18.53
21.57
24.12
25.14
27.90
28.80
9.330
25.14
20.41
66
17.95
EV/EBITx
28.03
25.66
27.75
28.00
26.96
29.19
27.12
24.62
24.19
21.97
34.26
24.62
27.04
76
16.96
FCF yield (avg)%
29.50
29.26
32.19
31.80
30.01
31.63
29.77
29.59
31.46
31.52
18.69
31.46
30.73
12
13.86
FCF margin%
23.02
20.71
18.49
17.02
17.48
16.67
15.08
14.77
15.52
18.00
9.63
15.52
17.25
6
0.461
FCF / Net incomex
0.429
0.507
0.575
0.645
0.759
0.906
0.982
1.123
1.363
1.368
1.444
1.123
0.833
79
12.88
ROIC%
21.15
19.83
19.22
17.82
16.37
18.44
16.57
15.79
15.80
18.53
17.92
16.57
18.13
35
19.42
Return on equity%
13.66
10.85
8.98
8.81
10.31
11.55
13.54
15.57
15.38
15.47
17.46
15.38
12.54
81
15.69
Return on assets%
0.40
2.72
0.51
2.52
3.24
2.47
4.51
5.05
2.23
3.55
8.57
3.55
2.62
77
11.61
EPS¥
14.86
13.55
13.62
14.13
14.42
15.51
16.39
18.43
17.53
19.75
12.60
6.50%
3.73%
—
21.07
EPS growth%
10.40
11.08
11.31
11.10
8.74
7.76
7.29
7.37
5.87
7.44
24.29
7.37
8.25
51
10.11
Bookvalue per sh¥
10.96
11.08
11.11
11.89
11.31
10.81
11.66
10.24
9.86
8.73
10.13
(5.05%)
(1.73%)
—
10.05
FCF per share¥
3.28
3.24
3.04
2.99
2.76
2.86
2.75
2.93
2.57
2.61
5.84
(1.14%)
(2.59%)
—
8.70
Dividend per sh¥
8.61
9.32
9.91
9.30
9.86
9.86
10.73
9.28
8.96
9.45
12.47
(0.85%)
1.38%
—
4.87
Div yield (avg)%
29.01
31.91
31.61
30.09
29.03
26.50
28.89
28.69
27.23
25.56
9.01
27.23
28.95
14
4.08
Payout ratio%
8.41
9.73
7.96
9.15
9.81
9.01
6.08
3.62
3.61
0.86
6.42
3.62
8.19
72
64.98
Shares (diluted)M
92.23
95.34
114.0
125.4
150.8
163.7
177.2
192.8
198.2
209.2
63.60
6.76%
10.33%
37
27.40
Buyback yield%
0.40
3.26
1.23
2.37
5.22
3.23
2.36
2.67
1.44
0.40
17.83
2.36
2.36
19
1.669
D/E ratiox
1.292
1.377
1.456
1.362
1.407
1.510
1.372
1.486
1.651
1.711
0.897
1.510
1.432
35
574.8
Enterprise value¥M
238.4
240.1
203.9
181.7
156.8
137.2
135.0
134.9
115.9
109.6
307.1
(6.91%)
(7.00%)
11
77.14
LT debt¥M
166.7
155.7
150.0
154.0
144.4
133.7
124.4
131.2
117.1
129.8
492.6
(2.11%)
(1.95%)
7
Revenue
¥589.7M
0.11%
1.00×
Cost of revenue
¥261.5M
—
0.99×
Operating expenses
¥128.3M
(0.12%)
0.98×
Cash and investments
16.45%
Spread over hurdle
14.92%