151.2
Revenue¥M
620.6
618.7
638.3
656.5
650.5
650.6
650.5
674.8
681.8
695.6
163.4
1.35%
1.38%
29
3.62
Revenue growth%
5.58
4.82
7.46
6.86
5.13
4.87
4.39
4.33
5.67
4.90
7.33
4.87
5.02
50
26.44
Gross margin%
27.57
26.08
27.38
27.03
26.73
28.06
30.60
30.99
31.57
32.65
11.76
30.99
27.81
71
29.49
Operating margin%
15.85
15.06
18.02
19.07
21.55
22.46
22.98
23.86
25.43
23.00
21.47
23.00
22.00
7
8.79
Net margin%
21.32
24.18
21.43
22.97
21.03
19.07
18.66
16.61
14.08
15.58
12.42
16.61
20.05
38
12.16
P/E ratio (avg)x
31.65
29.01
30.41
26.45
23.54
20.58
17.65
16.97
16.22
16.58
37.68
16.97
22.06
11
20.31
EV/EBITx
21.93
21.29
20.89
22.80
22.15
24.87
25.41
25.75
28.35
32.56
6.389
25.75
23.84
44
2.70
FCF yield (avg)%
11.87
13.55
15.63
14.81
12.29
12.26
12.45
14.85
12.38
13.83
6.64
12.45
13.00
56
23.88
FCF margin%
16.79
19.67
16.81
15.29
17.17
15.82
16.06
16.96
18.34
17.37
10.01
16.96
16.88
29
1.754
FCF / Net incomex
1.080
1.148
1.230
1.220
1.353
1.396
1.301
1.202
1.362
1.264
0.184
1.301
1.247
73
13.46
ROIC%
5.73
7.28
5.22
6.34
7.53
9.30
11.52
12.61
15.57
17.47
5.93
12.61
8.42
22
4.98
Return on equity%
4.02
6.95
9.93
11.26
12.67
9.98
10.36
11.51
10.17
9.80
10.92
10.17
10.08
95
15.32
Return on assets%
11.45
10.64
12.50
14.63
14.28
16.73
16.28
14.44
13.04
13.49
17.49
14.44
13.89
37
46.33
EPS¥
39.52
46.21
46.41
48.75
56.53
64.03
70.45
79.49
91.48
109.94
49.76
14.23%
12.88%
—
20.83
EPS growth%
25.44
23.48
22.51
20.77
20.31
18.41
16.77
18.79
18.84
21.29
12.58
18.79
20.54
89
39.86
Bookvalue per sh¥
37.06
33.85
33.46
34.69
33.52
37.84
35.34
33.27
35.69
39.60
39.43
3.39%
0.53%
—
31.49
FCF per share¥
9.29
8.44
8.95
9.38
8.84
9.56
8.48
7.89
7.76
7.34
21.84
(3.64%)
(1.99%)
—
42.61
Dividend per sh¥
22.93
22.01
24.99
24.64
24.42
25.71
27.14
27.95
32.43
38.51
47.43
9.53%
4.98%
—
5.06
Div yield (avg)%
18.82
17.30
18.21
21.20
23.44
26.06
25.09
24.78
25.54
25.19
4.40
25.19
24.11
75
18.59
Payout ratio%
8.42
11.26
9.31
6.33
8.89
6.59
6.18
3.60
1.60
2.31
19.72
3.60
6.46
11
11.07
Shares (diluted)M
18.92
22.22
24.31
25.73
25.64
25.65
27.62
29.77
34.07
35.34
11.02
6.63%
6.80%
19
19.95
Buyback yield%
11.69
13.96
15.82
15.58
14.20
12.25
15.10
12.15
13.99
15.59
6.19
13.99
14.10
6
0.613
D/E ratiox
0.410
0.446
0.458
0.518
0.534
0.568
0.633
0.650
0.678
0.717
1.512
0.650
0.551
49
425.5
Enterprise value¥M
476.5
534.4
607.5
590.8
587.7
530.4
561.0
621.8
677.4
759.4
525.7
5.26%
3.77%
26
538.2
LT debt¥M
569.4
600.1
652.2
761.2
730.5
732.1
777.2
788.1
888.8
931.2
295.9
4.97%
6.63%
24
Revenue
¥695.6M
1.38%
1.00×
Cost of revenue
¥452.7M
1.45%
1.01×
Operating expenses
¥163.6M
1.37%
1.00×