258.3
Revenue¥M
573.8
582.5
588.5
601.5
618.0
636.6
644.6
673.3
697.4
279.9
287.7
3.00%
2.60%
55
5.53
Revenue growth%
14.28
12.42
11.37
9.48
7.24
6.90
8.96
8.70
11.62
19.88
12.79
8.70
10.43
63
24.83
Gross margin%
27.12
24.94
22.87
21.20
22.89
25.49
27.81
27.78
29.30
16.22
23.15
27.78
25.21
25
7.31
Operating margin%
11.52
12.54
14.75
13.08
14.07
13.54
16.10
17.27
16.71
2.18
8.56
16.10
13.80
50
12.63
Net margin%
16.79
15.77
13.57
14.79
17.71
19.87
19.51
20.61
18.61
15.55
26.48
19.51
18.16
7
28.80
P/E ratio (avg)x
32.21
35.40
34.70
41.08
47.71
49.55
58.45
59.64
61.37
29.82
7.137
58.45
44.40
91
11.13
EV/EBITx
26.52
28.36
27.07
28.92
29.80
28.28
29.07
30.32
31.03
14.88
28.05
29.80
28.64
64
4.08
FCF yield (avg)%
19.20
20.29
18.16
17.99
20.52
20.59
18.54
19.63
18.15
22.71
28.49
19.63
18.87
59
16.02
FCF margin%
14.06
14.88
14.02
16.00
17.27
16.33
15.95
13.57
15.61
12.27
2.52
15.95
15.78
20
0.760
FCF / Net incomex
0.548
0.513
0.525
0.517
0.538
0.595
0.568
0.546
0.615
0.644
0.220
0.568
0.542
28
7.10
ROIC%
17.07
18.41
18.00
19.47
17.80
16.52
16.85
17.67
18.64
8.90
6.48
17.67
17.74
88
27.55
Return on equity%
22.93
20.16
22.73
21.11
21.36
23.21
20.77
22.64
23.06
27.38
22.16
22.64
22.69
68
25.60
Return on assets%
16.53
17.32
16.81
14.70
14.08
12.40
14.13
15.37
17.09
6.85
6.07
14.13
15.95
64
12.78
EPS¥
6.87
6.20
6.87
7.68
7.37
8.12
8.53
7.84
8.02
13.82
13.39
0.89%
1.52%
—
15.30
EPS growth%
28.77
31.27
32.53
31.11
28.51
26.84
26.30
28.99
31.96
2.44
25.74
28.51
28.88
56
6.37
Bookvalue per sh¥
6.71
7.12
7.08
6.45
7.08
6.64
6.22
6.61
6.33
8.90
5.51
(0.39%)
(0.28%)
—
10.04
FCF per share¥
9.04
9.80
9.22
9.47
9.87
10.14
9.70
10.01
9.15
4.37
12.97
(0.70%)
0.12%
—
2.23
Dividend per sh¥
3.94
4.05
4.25
3.95
3.94
3.82
3.47
3.26
3.35
7.84
9.80
(3.21%)
(3.40%)
—
14.68
Div yield (avg)%
15.82
16.51
15.75
13.69
12.72
11.14
8.90
6.49
7.21
11.59
28.88
8.90
13.21
78
25.68
Payout ratio%
1.14
2.97
5.45
7.74
7.17
8.28
8.31
6.57
5.64
9.61
6.59
7.17
6.10
51
14.75
Shares (diluted)M
18.47
18.25
18.47
17.34
18.03
17.48
16.90
15.52
15.64
14.98
15.22
(2.04%)
(2.39%)
94
23.29
Buyback yield%
22.65
22.25
24.76
26.20
28.62
25.81
28.35
27.63
28.43
28.44
25.14
28.35
26.00
79
0.335
D/E ratiox
0.693
0.774
0.816
0.925
0.959
0.933
0.999
1.189
1.377
1.562
1.672
0.999
0.929
49
103.4
Enterprise value¥M
482.7
502.6
536.1
511.2
467.9
435.8
441.9
412.7
403.7
752.8
226.4
(4.61%)
(2.45%)
81
166.1
LT debt¥M
285.7
249.7
252.4
231.1
240.4
244.8
235.9
241.4
257.1
482.2
325.1
2.15%
(0.43%)
88
Revenue
¥697.4M
2.60%
1.00×
Cost of revenue
¥355.2M
2.38%
0.98×
Operating expenses
¥119.5M
2.71%
1.01×
Cash and investments
17.22%
Spread over hurdle
22.16%