470.5
Revenue¥M
752.9
745.2
751.4
746.5
764.2
772.7
781.2
790.4
809.6
812.7
485.6
1.24%
0.86%
81
14.82
Revenue growth%
17.35
14.67
16.24
15.65
13.00
10.27
8.84
6.78
8.62
7.46
28.96
8.62
11.63
25
15.90
Gross margin%
3.99
1.40
0.40
1.76
1.59
3.04
3.64
0.86
3.72
5.68
26.08
3.64
2.40
46
22.98
Operating margin%
17.99
19.61
17.38
15.49
17.16
14.44
15.92
17.04
19.88
21.39
13.31
17.04
17.27
27
16.14
Net margin%
0.70
3.30
1.25
0.40
1.42
0.40
0.40
0.68
2.99
1.51
29.78
0.68
0.97
81
6.198
P/E ratio (avg)x
33.01
37.34
41.93
44.78
51.11
61.29
71.80
74.29
84.78
95.08
22.78
74.29
56.20
36
33.64
EV/EBITx
14.43
15.05
16.38
15.36
14.25
12.84
12.73
11.58
10.76
10.14
14.82
11.58
13.54
89
25.09
FCF yield (avg)%
2.94
1.49
2.49
5.20
3.40
5.67
7.28
9.94
10.60
13.03
16.84
9.94
5.43
28
25.97
FCF margin%
24.19
21.54
23.00
20.12
20.76
22.85
23.46
25.93
27.88
28.00
10.03
25.93
23.23
6
0.798
FCF / Net incomex
1.631
1.629
1.508
1.525
1.542
1.523
1.484
1.472
1.474
1.614
1.596
1.484
1.524
55
21.49
ROIC%
10.65
11.12
12.31
9.91
12.43
12.45
10.69
13.28
14.91
16.63
18.35
13.28
12.37
45
17.02
Return on equity%
17.03
17.41
16.23
17.55
15.65
13.06
14.20
17.10
15.41
13.54
8.49
14.20
15.94
88
5.54
Return on assets%
25.31
26.89
26.12
28.37
30.18
27.58
27.30
25.13
28.09
27.81
11.10
27.58
27.44
46
24.56
EPS¥
17.89
19.30
16.77
16.53
16.15
16.18
16.77
15.42
17.04
15.66
26.41
(0.61%)
(1.70%)
—
6.06
EPS growth%
18.87
18.43
19.61
18.44
19.56
22.17
23.36
23.90
24.39
23.44
3.93
23.44
20.89
12
30.33
Bookvalue per sh¥
24.26
22.95
23.13
21.52
21.42
23.48
25.56
24.99
26.50
26.75
12.89
4.55%
0.21%
—
22.38
FCF per share¥
26.29
25.82
29.22
33.96
36.11
36.95
35.49
41.30
40.92
43.43
23.30
3.76%
6.65%
—
29.26
Dividend per sh¥
53.14
57.58
63.87
63.69
68.85
77.47
75.90
85.06
101.46
113.52
4.26
10.52%
9.56%
—
29.52
Div yield (avg)%
7.90
6.86
6.01
3.08
5.89
7.79
6.01
7.11
5.49
3.63
3.82
6.01
6.01
8
27.98
Payout ratio%
11.41
10.31
9.94
9.87
7.39
7.93
5.93
5.53
5.80
7.52
20.44
5.93
7.72
24
14.69
Shares (diluted)M
19.47
20.67
23.08
25.73
26.14
26.43
28.62
33.19
34.29
40.73
14.31
9.28%
7.75%
64
17.73
Buyback yield%
11.28
9.32
7.51
5.40
4.10
1.16
3.62
4.34
2.42
0.40
8.50
2.42
4.22
29
1.513
D/E ratiox
3.053
3.544
3.746
3.804
4.541
4.651
4.857
5.006
4.904
5.443
0.617
4.904
4.596
65
0.278
Enterprise value¥B
0.740
0.775
0.731
0.823
0.781
0.774
0.785
0.914
0.988
1.049
0.154
6.07%
4.11%
55
429.3
LT debt¥M
357.6
384.6
371.4
425.5
454.7
523.7
603.6
686.1
719.3
835.7
93.54
12.94%
10.32%
52
Revenue
¥812.7M
0.86%
1.00×
Cost of revenue
¥533.1M
1.07%
1.02×
Operating expenses
¥163.4M
0.10%
0.93×
Goodwill & intangibles
16.67%
Spread over hurdle
31.84%