740.0
Revenue¥M
756.1
776.3
791.7
815.4
823.5
819.8
825.6
847.2
855.3
854.3
814.1
0.74%
1.59%
37
17.47
Revenue growth%
11.63
14.41
17.10
16.77
14.61
13.72
13.17
11.86
14.48
14.50
4.45
13.72
14.44
15
28.89
Gross margin%
9.77
11.25
11.62
12.48
11.31
9.38
9.04
11.88
11.79
11.02
9.99
11.02
11.28
83
20.53
Operating margin%
23.80
24.57
22.70
25.00
25.92
25.32
25.01
27.56
30.08
27.17
11.29
27.17
25.16
85
14.88
Net margin%
12.92
14.09
11.43
9.44
9.00
6.54
8.31
8.37
10.35
12.18
24.48
8.37
9.90
94
37.45
P/E ratio (avg)x
41.00
47.06
45.82
53.03
54.20
54.00
60.08
65.00
68.07
72.56
33.37
65.00
54.10
33
10.78
EV/EBITx
46.91
53.52
53.38
60.16
68.53
77.46
82.70
86.25
94.54
92.65
27.06
86.25
72.99
32
10.00
FCF yield (avg)%
13.62
15.21
14.98
13.81
16.33
17.59
20.14
21.17
22.69
22.44
28.76
21.17
16.96
36
21.69
FCF margin%
22.93
20.09
18.99
21.92
23.18
23.37
24.64
23.06
23.88
26.03
14.29
23.88
23.12
88
0.558
FCF / Net incomex
1.499
1.466
1.623
1.883
2.053
2.138
2.505
2.451
2.737
3.197
1.251
2.505
2.095
27
7.31
ROIC%
29.59
31.18
29.06
26.53
26.42
26.20
25.70
26.23
25.46
24.76
2.76
25.70
26.32
39
5.37
Return on equity%
0.54
1.30
4.01
3.27
6.21
4.30
4.92
2.65
0.40
2.19
28.72
2.65
2.96
89
6.66
Return on assets%
8.93
10.63
9.90
10.13
11.34
14.22
11.81
11.44
9.16
10.55
16.52
11.44
10.59
8
31.07
EPS¥
41.34
39.42
34.72
34.61
33.35
35.87
32.20
31.68
32.83
31.77
34.36
(0.97%)
(2.93%)
—
10.10
EPS growth%
21.80
19.82
18.20
19.35
19.98
19.51
19.11
17.66
19.47
17.72
6.72
19.11
19.41
56
31.61
Bookvalue per sh¥
13.01
12.80
14.21
13.77
13.51
13.47
13.36
14.80
14.21
14.75
16.36
1.76%
0.43%
—
31.34
FCF per share¥
54.62
53.77
53.93
51.84
59.70
61.27
64.47
73.74
88.18
86.86
90.14
7.79%
4.72%
—
75.63
Dividend per sh¥
41.07
38.11
36.98
36.09
34.55
35.40
36.07
35.97
34.43
35.03
55.37
0.28%
(0.64%)
—
4.24
Div yield (avg)%
13.73
14.85
15.24
12.94
13.92
12.60
10.12
11.79
10.33
8.19
24.89
10.33
12.77
29
22.63
Payout ratio%
26.42
29.31
28.42
31.39
32.89
34.70
34.47
31.71
31.16
30.45
24.70
31.71
31.28
57
10.78
Shares (diluted)M
9.609
8.539
8.435
8.712
8.302
7.614
7.165
7.714
7.605
7.018
10.53
(3.30%)
(3.48%)
67
9.50
Buyback yield%
15.61
17.19
16.58
14.16
15.32
15.52
16.58
14.32
14.44
15.95
16.24
15.52
15.56
67
1.379
D/E ratiox
1.540
1.435
1.553
1.611
1.748
1.563
1.705
1.721
1.723
1.559
1.713
1.705
1.587
79
553.5
Enterprise value¥M
330.9
309.1
303.2
330.0
380.7
397.2
391.8
417.6
388.6
361.2
707.8
(1.05%)
1.08%
70
0.445
LT debt¥B
1.186
1.237
1.145
1.079
1.202
1.153
1.308
1.423
1.529
1.699
0.826
7.17%
4.02%
82
Revenue
¥854.3M
1.59%
1.00×
Cost of revenue
¥416.6M
1.42%
0.98×
Operating expenses
¥194.9M
1.99%
1.04×
Cash and investments
17.38%