923.2
Revenue¥M
764.1
773.8
792.9
790.8
809.8
814.1
811.0
809.6
825.6
819.5
962.2
0.24%
0.96%
8
18.32
Revenue growth%
25.40
27.92
26.52
26.30
26.48
26.53
25.15
23.71
20.74
17.76
25.12
23.71
25.85
63
4.05
Gross margin%
2.76
5.37
6.21
8.20
7.23
9.60
12.50
13.67
16.63
13.69
4.81
13.67
8.90
91
26.99
Operating margin%
11.84
12.34
11.59
11.38
8.89
7.30
8.64
6.56
4.64
4.25
3.78
6.56
8.76
87
15.44
Net margin%
5.02
3.41
3.39
1.09
0.80
0.40
0.40
2.04
2.51
0.40
9.14
0.40
1.56
60
36.43
P/E ratio (avg)x
28.59
31.33
31.44
30.36
29.95
31.64
33.48
34.73
35.11
36.46
19.64
34.73
31.54
31
15.13
EV/EBITx
12.74
13.03
15.48
16.47
17.18
16.56
16.42
18.48
19.51
19.93
16.97
18.48
16.51
75
25.17
FCF yield (avg)%
18.26
19.70
19.37
22.26
24.11
25.44
26.09
24.78
21.93
23.28
6.74
24.78
22.77
27
18.07
FCF margin%
9.53
9.92
10.00
9.80
11.85
11.20
11.16
8.35
10.45
8.77
11.75
10.45
9.96
62
0.228
FCF / Net incomex
2.352
2.619
2.477
2.690
2.481
2.269
2.375
2.346
2.374
2.652
1.595
2.374
2.426
82
15.22
ROIC%
16.58
14.89
12.37
11.95
9.28
8.87
8.83
10.20
7.61
9.48
7.09
8.87
9.84
39
23.63
Return on equity%
13.14
15.55
17.94
19.67
19.43
16.73
18.65
21.63
22.16
22.60
13.85
21.63
19.04
90
27.29
Return on assets%
26.11
24.54
25.61
24.91
24.82
27.52
25.17
22.54
20.67
21.05
11.73
22.54
24.87
49
60.19
EPS¥
19.90
22.01
23.30
22.95
26.27
27.97
30.04
29.03
28.25
31.99
67.20
4.02%
4.24%
—
29.81
EPS growth%
25.72
24.16
25.13
26.89
26.35
25.67
24.21
26.05
27.15
25.36
2.48
25.67
25.69
30
20.37
Bookvalue per sh¥
51.88
49.70
53.06
50.48
48.17
47.25
46.17
47.44
44.19
41.74
39.11
(2.83%)
(2.58%)
—
49.13
FCF per share¥
63.75
64.51
61.78
71.73
73.26
77.30
88.26
95.54
102.36
96.71
16.05
5.71%
4.42%
—
40.62
Dividend per sh¥
22.98
21.15
19.15
17.15
18.26
18.85
17.84
17.38
19.02
17.76
61.96
(0.54%)
(2.90%)
—
28.42
Div yield (avg)%
27.28
28.14
28.96
26.09
24.83
22.12
23.54
24.59
24.70
26.85
27.47
24.59
25.46
64
3.90
Payout ratio%
18.19
20.67
17.92
20.80
21.81
21.19
19.37
19.48
22.13
22.76
22.04
21.19
20.74
71
8.975
Shares (diluted)M
8.776
7.530
7.448
7.467
7.924
7.467
6.930
7.103
7.684
7.190
9.292
(1.92%)
(1.30%)
77
29.72
Buyback yield%
19.27
21.95
22.44
23.28
21.40
20.93
21.75
22.35
21.99
24.02
24.02
21.99
21.97
6
0.283
D/E ratiox
2.496
2.508
2.526
2.478
2.548
2.706
2.931
3.188
3.339
3.460
0.855
3.188
2.627
81
0.848
Enterprise value¥B
0.657
0.640
0.748
0.823
0.851
0.850
0.989
1.184
1.222
1.322
0.227
9.20%
8.37%
10
185.6
LT debt¥M
685.6
650.9
592.5
659.1
619.8
665.4
673.9
689.1
612.6
573.2
952.5
(1.55%)
(1.90%)
33
Revenue
¥819.5M
0.96%
1.00×
Cost of revenue
¥451.2M
1.14%
1.02×
Operating expenses
¥145.3M
0.23%
0.93×
Goodwill & intangibles
16.45%
Cash and investments
15.26%