492.6
Revenue¥M
694.4
700.6
709.0
722.1
734.3
725.6
740.7
741.0
740.7
526.1
542.9
0.51%
1.23%
46
26.57
Revenue growth%
21.95
19.48
21.31
20.10
22.54
23.42
24.46
26.34
27.05
10.82
26.11
24.46
22.26
86
26.89
Gross margin%
7.23
4.43
6.19
9.18
6.69
8.53
8.06
5.94
5.73
18.94
18.21
6.69
6.44
7
12.73
Operating margin%
22.23
20.84
22.77
24.66
24.34
23.22
22.92
23.08
21.30
10.84
17.31
23.08
22.84
25
13.48
Net margin%
26.48
25.69
27.03
29.43
32.07
32.32
31.58
33.70
34.46
28.95
23.56
32.32
30.50
95
34.54
P/E ratio (avg)x
15.12
15.08
15.68
17.11
17.93
17.46
16.81
18.26
19.26
14.76
26.43
17.93
16.96
31
22.94
EV/EBITx
17.89
16.84
17.41
18.50
16.99
14.72
14.56
12.92
12.68
11.91
23.52
14.56
16.70
22
20.64
FCF yield (avg)%
23.77
21.41
21.24
23.33
23.78
20.90
23.64
21.73
20.14
13.21
9.95
21.73
22.53
50
20.64
FCF margin%
8.35
6.98
6.71
5.82
4.54
5.11
7.93
9.94
8.74
24.71
11.08
7.93
7.45
68
1.379
FCF / Net incomex
0.843
0.858
0.849
0.873
1.000
0.950
0.972
0.943
0.935
0.225
1.674
0.950
0.904
64
6.48
ROIC%
19.18
19.61
19.31
17.82
15.51
15.26
17.26
15.60
14.96
29.31
19.39
15.51
17.54
71
21.15
Return on equity%
10.27
11.07
12.39
12.09
9.56
8.90
6.92
5.94
8.31
13.38
6.68
8.31
9.91
48
24.64
Return on assets%
8.37
10.24
12.66
12.26
10.56
12.95
12.62
11.10
10.48
10.30
27.10
11.10
10.83
6
74.01
EPS¥
29.01
30.17
28.59
29.78
27.29
29.07
27.80
29.44
30.60
78.09
77.43
0.55%
(0.75%)
—
27.32
EPS growth%
24.58
22.01
22.76
25.36
27.39
26.23
25.10
24.18
22.07
7.77
7.33
25.10
24.38
66
118.34
Bookvalue per sh¥
117.23
122.31
137.08
143.92
163.69
188.00
221.00
243.04
268.32
39.05
49.32
13.27%
10.15%
—
71.74
FCF per share¥
87.80
82.40
83.21
85.93
82.04
81.95
75.80
68.27
70.15
73.64
128.12
(3.97%)
(2.03%)
—
120.83
Dividend per sh¥
95.48
89.91
87.38
77.55
69.77
71.80
65.43
55.87
47.31
99.96
77.24
(9.41%)
(7.34%)
—
18.99
Div yield (avg)%
2.22
4.95
2.82
5.47
5.07
7.26
7.31
9.25
8.65
12.53
21.53
7.31
5.27
17
13.27
Payout ratio%
2.02
0.40
2.09
0.40
3.20
2.90
1.22
3.57
1.03
25.87
19.66
2.90
1.62
15
3.158
Shares (diluted)M
2.910
2.991
3.280
3.035
3.095
2.768
2.943
2.984
2.883
3.164
3.191
(1.03%)
(0.32%)
18
7.51
Buyback yield%
7.95
7.43
9.01
9.10
10.94
11.30
9.12
8.73
8.18
24.73
16.71
9.12
8.87
61
1.131
D/E ratiox
0.119
0.116
0.123
0.119
0.114
0.109
0.122
0.130
0.147
1.372
1.523
0.122
0.121
49
487.0
Enterprise value¥M
101.1
122.6
138.8
140.3
164.2
174.2
206.2
207.2
209.9
143.8
275.8
8.39%
9.20%
81
456.4
LT debt¥M
46.60
50.71
49.18
55.09
61.49
67.15
70.90
73.97
67.71
114.8
360.4
4.21%
4.01%
21
Revenue
¥740.7M
1.23%
1.00×
Cost of revenue
¥426.8M
1.01%
0.98×
Operating expenses
¥115.9M
1.82%
1.06×
Goodwill & intangibles
17.57%