94.98
Revenue¥M
179.7
178.7
181.5
187.0
184.9
184.3
181.6
180.6
178.3
180.7
96.92
(0.47%)
(0.02%)
13
29.00
Revenue growth%
7.42
6.47
6.03
7.43
6.56
6.65
9.51
6.98
4.16
6.90
9.03
6.90
6.77
60
12.90
Gross margin%
24.35
27.09
26.94
26.70
29.34
31.13
33.33
35.63
34.36
35.76
6.37
34.36
30.24
53
15.94
Operating margin%
15.45
14.73
14.71
12.06
9.74
7.83
7.94
8.73
10.25
9.03
20.82
8.73
9.99
89
13.95
Net margin%
8.18
6.21
8.85
6.40
9.35
12.04
10.18
12.57
10.12
8.36
14.17
10.18
9.10
21
13.60
P/E ratio (avg)x
39.72
45.64
54.02
54.87
58.27
66.27
78.40
80.35
91.21
100.1
9.452
80.35
62.27
11
15.38
EV/EBITx
10.75
9.979
9.451
8.086
6.819
6.299
5.883
5.283
4.925
4.153
36.17
5.283
6.559
17
28.76
FCF yield (avg)%
3.57
4.71
3.24
0.40
2.22
3.96
5.13
4.20
2.34
3.48
7.96
3.96
3.53
13
23.45
FCF margin%
19.28
18.63
19.36
20.19
17.76
16.66
19.36
21.93
21.44
23.50
12.86
21.44
19.36
7
1.173
FCF / Net incomex
1.960
1.745
1.651
1.767
1.762
1.701
1.806
1.658
1.482
1.664
0.495
1.664
1.723
86
23.27
ROIC%
11.58
11.60
9.63
8.43
11.39
11.60
9.07
10.45
7.95
9.57
6.53
9.57
10.04
27
6.37
Return on equity%
19.87
17.36
15.80
14.23
12.54
12.22
11.96
13.47
15.80
15.04
23.03
13.47
14.64
50
11.13
Return on assets%
19.29
18.19
17.12
14.95
13.17
14.03
12.87
15.65
16.53
15.31
9.99
15.31
15.48
30
22.66
EPS¥
13.69
13.28
12.78
13.19
11.64
10.54
11.07
11.03
9.43
10.01
23.41
(2.97%)
(2.61%)
—
14.77
EPS growth%
10.10
10.66
8.03
10.74
8.71
6.68
8.82
10.16
9.01
8.90
9.13
8.90
8.95
65
8.21
Bookvalue per sh¥
20.60
20.02
21.09
20.92
20.41
20.16
19.17
21.25
22.62
21.98
17.28
1.49%
(0.48%)
—
8.81
FCF per share¥
4.23
4.61
4.41
4.79
4.42
4.62
4.45
4.38
4.16
3.89
8.28
(2.53%)
(1.99%)
—
27.96
Dividend per sh¥
20.88
19.49
20.91
20.47
18.19
19.02
16.39
17.79
18.99
19.65
6.64
1.56%
(1.90%)
—
12.04
Div yield (avg)%
29.41
28.12
28.07
26.10
27.99
28.93
31.16
30.31
31.46
34.02
29.92
31.16
29.17
39
25.38
Payout ratio%
10.89
13.30
14.41
16.40
14.40
15.78
13.51
13.90
13.67
12.80
20.67
13.67
13.79
89
3.016
Shares (diluted)M
2.363
2.387
2.613
2.506
2.676
2.665
2.315
2.547
2.340
2.227
3.019
(3.61%)
(0.99%)
76
9.70
Buyback yield%
19.29
19.13
20.73
21.14
21.69
24.46
27.41
27.93
28.75
29.14
24.78
27.93
23.08
93
1.594
D/E ratiox
1.985
2.285
2.237
2.230
2.273
2.609
2.712
2.809
3.237
3.499
1.071
2.809
2.447
34
156.4
Enterprise value¥M
18.37
21.59
21.67
23.63
24.47
29.36
34.51
35.62
36.25
39.70
125.6
10.16%
9.76%
56
12.68
LT debt¥M
26.99
29.17
28.06
29.34
28.18
27.32
31.32
32.58
37.14
41.00
31.01
7.79%
4.37%
46
Revenue
¥180.7M
(0.02%)
1.00×
Cost of revenue
¥104.5M
0.02%
1.00×
Operating expenses
¥36.74M
(0.01%)
1.00×
Cash and investments
14.03%