282.1
Revenue¥M
484.2
481.6
481.4
477.1
478.2
474.1
473.4
476.3
480.3
493.3
296.7
0.62%
0.37%
7
2.53
Revenue growth%
22.20
23.36
23.40
23.39
24.84
22.51
20.80
18.82
17.76
16.09
5.46
18.82
22.35
35
29.97
Gross margin%
17.80
18.89
21.12
22.95
25.31
24.90
24.97
26.49
25.97
23.61
5.63
24.97
24.25
65
22.00
Operating margin%
17.02
16.75
15.92
14.29
14.10
12.31
14.95
12.23
9.41
7.98
26.65
12.23
14.20
38
18.25
Net margin%
26.31
26.08
28.52
28.59
30.46
32.27
32.64
31.91
33.97
33.73
10.37
32.64
31.19
51
17.63
P/E ratio (avg)x
44.40
46.69
44.62
43.12
46.77
50.12
52.25
60.76
70.55
69.56
8.179
60.76
48.44
56
17.58
EV/EBITx
8.437
8.284
8.374
7.876
7.512
8.459
8.532
8.692
8.565
7.972
13.25
8.532
8.405
90
5.71
FCF yield (avg)%
16.66
15.02
16.78
17.28
15.31
15.87
18.85
21.13
21.02
18.26
23.25
18.85
17.03
63
14.32
FCF margin%
8.94
11.68
14.27
16.81
16.75
15.21
17.93
18.92
18.01
17.03
21.58
17.93
16.78
19
1.528
FCF / Net incomex
1.991
1.853
1.690
1.650
1.510
1.544
1.656
1.592
1.663
1.797
1.538
1.656
1.660
21
29.24
ROIC%
13.26
14.48
13.08
10.09
11.64
8.92
8.11
5.49
7.05
8.53
29.40
8.11
9.50
7
6.52
Return on equity%
9.42
9.29
10.42
11.15
13.08
14.43
11.54
9.97
7.33
7.38
24.44
9.97
10.19
39
6.32
Return on assets%
5.53
5.88
4.22
4.81
2.87
5.14
5.40
5.63
7.10
4.57
9.23
5.40
5.27
47
72.02
EPS¥
17.34
18.05
16.71
18.42
16.22
17.55
19.31
20.90
23.28
20.90
74.53
5.20%
0.86%
—
28.47
EPS growth%
11.70
13.72
11.37
11.55
14.43
14.58
16.50
18.10
16.95
14.63
28.31
16.50
14.51
57
106.36
Bookvalue per sh¥
12.99
11.98
11.33
10.07
9.27
9.47
8.12
8.58
9.09
7.82
41.68
(3.34%)
(5.30%)
—
77.87
FCF per share¥
87.73
78.33
82.12
77.79
78.92
71.22
77.11
81.98
71.29
71.60
77.79
(1.93%)
(1.39%)
—
30.11
Dividend per sh¥
81.00
91.77
101.33
107.10
111.52
113.97
116.87
127.54
135.55
136.06
106.42
4.06%
7.10%
—
7.32
Div yield (avg)%
27.33
24.45
23.29
20.35
19.87
17.20
14.42
13.27
13.08
12.67
4.19
13.27
18.53
57
15.92
Payout ratio%
19.47
17.03
15.69
14.24
12.19
12.12
12.50
12.90
10.83
8.14
12.36
12.12
12.70
6
2.680
Shares (diluted)M
2.568
2.365
2.064
2.079
2.218
2.289
2.129
2.234
2.392
2.445
2.684
1.96%
(0.27%)
56
4.94
Buyback yield%
21.36
21.66
23.34
26.08
25.89
28.11
28.57
27.11
28.21
27.98
23.17
28.11
26.60
91
0.810
D/E ratiox
1.207
1.209
1.075
1.025
0.935
0.821
0.770
0.787
0.701
0.690
1.288
0.770
0.878
25
373.4
Enterprise value¥M
459.2
391.5
401.1
427.4
462.4
419.8
414.1
444.7
398.8
432.2
417.2
(1.34%)
(1.16%)
33
0.026
LT debt¥B
0.574
0.570
0.656
0.709
0.683
0.760
0.889
0.911
1.003
1.012
0.465
8.20%
7.62%
41
Revenue
¥493.3M
0.37%
1.00×
Cost of revenue
¥265.7M
0.31%
0.99×
Operating expenses
¥114.6M
0.18%
0.98×
Goodwill & intangibles
16.99%