64.13
Revenue¥B
116.6
114.5
113.3
111.5
110.8
112.1
111.8
113.3
115.1
114.4
68.30
0.65%
(0.39%)
52
18.51
Revenue growth%
4.61
6.22
4.52
5.94
3.06
0.83
0.86
0.40
1.03
0.59
4.17
0.83
2.05
38
7.77
Gross margin%
20.25
22.05
23.67
21.29
20.67
22.58
23.28
25.58
27.28
30.21
8.02
25.58
22.93
38
11.24
Operating margin%
16.89
18.89
19.35
18.05
16.19
15.08
15.25
14.12
11.74
12.02
8.80
14.12
15.72
65
13.75
Net margin%
15.48
15.37
17.54
19.28
18.91
16.66
14.68
15.31
17.83
20.17
8.07
16.66
17.10
66
10.43
P/E ratio (avg)x
42.37
51.04
51.72
62.74
63.20
62.64
65.45
64.64
78.59
86.96
10.54
65.45
62.97
91
37.41
EV/EBITx
17.28
17.88
17.87
19.65
20.43
21.21
20.23
20.87
22.38
24.49
7.505
21.21
20.33
12
6.14
FCF yield (avg)%
7.64
6.38
3.41
2.20
4.96
3.42
1.64
1.26
3.00
1.59
3.81
1.64
3.20
58
13.44
FCF margin%
20.96
21.32
22.48
23.11
25.36
28.17
26.76
29.35
30.08
27.57
15.78
28.17
26.06
84
0.711
FCF / Net incomex
1.278
1.444
1.413
1.464
1.411
1.408
1.406
1.596
1.644
1.768
0.758
1.596
1.428
78
28.87
ROIC%
9.23
11.40
13.17
12.16
14.90
14.60
14.35
14.38
11.43
12.96
26.30
14.35
13.06
83
21.63
Return on equity%
14.94
16.48
19.33
16.78
18.01
17.84
20.46
17.61
15.83
17.17
20.12
17.61
17.39
33
24.97
Return on assets%
11.63
11.32
14.01
15.16
14.25
16.70
17.62
17.04
19.65
20.06
23.63
17.62
15.93
60
5,994
EPS¥
6,290
5,524
5,996
6,443
6,998
6,048
5,828
6,187
6,727
6,149
6,199
(2.55%)
(1.15%)
—
9.55
EPS growth%
19.70
20.12
21.65
24.22
25.56
27.54
28.29
27.52
28.36
26.66
6.46
27.54
26.11
65
3,772
Bookvalue per sh¥
12,718
13,662
13,604
15,037
16,371
18,916
17,471
17,599
16,677
15,832
9,020
(0.67%)
1.51%
—
7,552
FCF per share¥
11,506
12,902
13,522
12,805
14,749
16,754
16,024
17,134
17,460
19,230
4,958
5.45%
6.22%
—
5,723
Dividend per sh¥
11,872
11,485
11,316
12,682
12,500
13,064
13,750
14,506
13,790
14,254
3,533
2.66%
0.86%
—
26.12
Div yield (avg)%
15.11
18.11
17.95
15.55
13.16
10.41
10.88
10.15
7.23
9.03
14.89
10.15
12.02
91
20.06
Payout ratio%
19.44
17.42
19.10
20.64
18.45
15.66
17.86
17.77
16.46
14.60
16.67
16.46
17.81
74
7.040
Shares (diluted)M
11.76
11.61
12.93
13.65
14.65
15.93
16.58
17.24
20.67
21.53
7.305
8.00%
7.27%
65
6.99
Buyback yield%
14.50
12.78
10.79
10.88
9.79
8.04
10.30
12.01
11.66
9.22
19.39
10.30
10.84
82
1.440
D/E ratiox
0.834
0.943
1.032
1.010
1.123
1.222
1.359
1.398
1.498
1.606
0.918
1.398
1.173
41
120.9
Enterprise value¥B
35.44
34.57
30.66
32.37
30.86
26.20
23.59
24.51
23.06
23.95
103.9
(4.94%)
(4.60%)
22
47.32
LT debt¥B
6.718
7.018
7.459
8.307
8.490
8.888
9.923
9.489
9.146
10.04
61.10
3.41%
5.01%
47
Revenue
¥114.4B
(0.39%)
1.00×
Cost of revenue
¥51.83B
(0.40%)
1.00×
Operating expenses
¥24.31B
(0.61%)
0.98×