889.8
Revenue¥M
860.8
852.9
850.5
867.4
867.6
856.9
869.5
883.3
905.2
898.6
981.9
0.70%
0.67%
40
10.99
Revenue growth%
30.15
31.10
30.52
33.41
32.59
30.38
27.98
30.67
33.38
32.90
13.30
30.67
30.89
9
27.61
Gross margin%
16.58
17.74
20.31
20.34
22.27
23.45
24.28
21.61
22.86
21.37
17.75
22.86
21.49
6
8.26
Operating margin%
14.04
13.86
13.61
16.50
15.23
13.78
16.44
15.49
17.84
17.69
7.23
16.44
15.36
74
11.05
Net margin%
25.47
25.25
24.73
22.86
21.39
20.31
22.73
21.11
18.79
17.12
27.20
20.31
22.06
55
20.43
P/E ratio (avg)x
29.06
28.66
27.21
30.28
32.55
31.43
32.11
33.60
34.27
37.24
27.37
33.60
31.77
92
19.41
EV/EBITx
18.51
20.09
21.40
23.69
25.18
24.81
26.90
27.59
25.87
26.31
15.68
26.31
25.00
87
19.59
FCF yield (avg)%
5.25
7.07
5.60
5.53
6.07
7.29
7.12
8.74
6.31
7.53
13.87
7.29
6.69
93
15.25
FCF margin%
16.72
19.68
17.52
20.08
17.23
15.58
18.20
15.75
15.52
16.27
2.64
15.75
16.97
42
0.222
FCF / Net incomex
1.295
1.243
1.272
1.187
1.346
1.281
1.381
1.278
1.444
1.605
1.656
1.381
1.288
10
5.76
ROIC%
17.20
15.69
13.52
13.94
14.55
14.56
16.38
16.84
14.25
15.28
29.08
15.28
14.92
9
17.66
Return on equity%
17.09
14.41
16.21
15.95
13.90
12.47
10.33
13.00
15.41
13.41
24.20
13.00
14.16
85
22.26
Return on assets%
28.46
25.99
24.43
24.00
26.92
25.71
23.92
22.38
20.44
18.76
22.65
22.38
24.21
40
10.05
EPS¥
5.17
4.85
4.55
4.08
4.36
4.52
4.38
4.33
4.66
5.08
10.36
3.10%
(0.86%)
—
3.49
EPS growth%
14.55
12.58
10.25
12.49
13.00
13.84
15.78
15.12
17.39
18.84
9.39
15.78
14.19
24
4.00
Bookvalue per sh¥
4.06
4.11
4.35
4.80
4.43
4.13
4.33
4.50
4.36
4.82
11.30
1.69%
0.55%
—
1.86
FCF per share¥
7.82
7.18
7.67
8.22
7.05
6.03
6.38
5.80
5.16
5.59
9.12
(4.53%)
(4.41%)
—
7.52
Dividend per sh¥
14.24
15.16
16.22
15.29
14.99
15.27
14.56
14.93
15.28
15.48
4.50
0.65%
1.79%
—
4.98
Div yield (avg)%
23.53
25.32
25.79
26.48
25.06
23.95
23.31
25.81
28.71
27.33
25.67
25.81
25.55
84
21.41
Payout ratio%
24.90
25.58
23.68
24.90
24.72
24.84
22.46
20.66
23.45
23.84
22.94
23.45
24.28
38
45.72
Shares (diluted)M
50.60
47.49
44.25
44.69
45.79
50.96
46.77
47.95
47.90
45.06
47.07
(0.32%)
(1.04%)
51
18.45
Buyback yield%
3.16
2.54
2.65
1.28
1.49
0.69
2.35
0.40
0.40
1.05
8.25
0.69
1.38
23
0.760
D/E ratiox
1.509
1.627
1.696
1.740
1.730
1.703
1.695
1.966
1.946
1.949
1.112
1.946
1.717
81
419.7
Enterprise value¥M
467.5
457.3
424.5
369.3
363.8
315.5
267.6
253.4
235.6
233.4
108.9
(8.49%)
(7.90%)
58
151.8
LT debt¥M
196.6
194.0
203.4
193.0
189.0
208.5
224.4
247.6
268.9
297.5
721.7
9.50%
4.04%
30
Revenue
¥898.6M
0.67%
1.00×
Cost of revenue
¥629.0M
0.67%
1.00×
Operating expenses
¥146.1M
0.81%
1.01×
Goodwill & intangibles
19.98%