263.6
Revenue¥M
236.9
243.5
253.7
259.5
271.2
281.9
291.5
300.4
309.4
314.5
274.5
3.01%
3.13%
11
8.34
Revenue growth%
3.82
6.34
6.89
4.20
4.64
6.03
6.34
9.17
10.23
8.45
18.29
8.45
6.34
90
2.05
Gross margin%
19.37
20.44
19.14
20.19
21.71
22.92
21.26
24.20
26.33
26.22
12.09
24.20
21.48
34
18.09
Operating margin%
4.10
5.56
3.08
4.29
4.15
1.90
3.59
5.54
6.61
9.56
26.43
5.54
4.22
82
21.14
Net margin%
31.33
29.12
31.99
29.86
32.62
31.86
32.91
34.76
33.98
36.66
7.46
33.98
32.31
46
28.27
P/E ratio (avg)x
11.00
12.32
14.15
16.34
19.10
20.47
23.63
25.53
25.39
28.87
30.39
25.39
19.79
89
22.99
EV/EBITx
22.69
22.22
21.39
23.21
26.81
25.60
29.68
28.86
31.20
33.04
12.33
29.68
26.20
89
2.40
FCF yield (avg)%
22.32
24.03
25.25
24.79
23.15
22.43
24.99
23.02
20.90
18.88
10.19
22.43
23.08
30
10.28
FCF margin%
14.25
16.75
17.94
18.07
19.19
19.62
20.10
21.49
24.01
25.13
24.10
21.49
19.41
91
1.088
FCF / Net incomex
0.584
0.556
0.594
0.603
0.665
0.608
0.599
0.600
0.641
0.604
0.131
0.604
0.601
21
18.07
ROIC%
15.95
17.58
15.97
13.82
12.29
12.00
11.07
13.10
12.27
12.57
19.97
12.27
12.83
32
9.37
Return on equity%
13.83
11.80
12.98
13.69
11.06
8.14
8.27
8.87
9.51
8.63
23.37
8.63
10.28
73
19.01
Return on assets%
9.73
10.01
7.06
4.12
6.82
8.41
8.86
5.88
7.38
10.25
21.56
8.41
7.90
95
78.32
EPS¥
84.43
88.09
88.40
77.35
75.99
83.30
73.42
70.19
63.30
56.21
86.80
(5.85%)
(3.19%)
—
12.50
EPS growth%
8.03
9.62
8.42
9.39
8.69
6.57
9.11
10.71
8.76
6.09
21.02
8.76
8.73
32
76.31
Bookvalue per sh¥
77.23
86.06
84.11
87.85
90.77
90.96
89.46
91.53
100.74
100.46
32.63
2.05%
3.09%
—
74.15
FCF per share¥
48.69
49.31
43.60
45.83
42.23
45.17
41.14
44.12
41.63
42.38
96.99
0.07%
(1.32%)
—
13.98
Dividend per sh¥
166.33
201.06
235.66
247.74
295.59
304.33
338.63
408.07
493.88
522.37
43.40
12.06%
12.50%
—
29.38
Div yield (avg)%
20.32
22.65
21.18
23.25
20.53
22.73
25.50
26.01
28.86
31.57
9.25
26.01
22.99
20
9.19
Payout ratio%
16.08
18.36
18.28
18.07
18.09
17.26
16.29
16.45
19.22
20.20
27.40
17.26
18.08
18
1.871
Shares (diluted)M
2.087
2.261
2.560
2.447
2.522
2.674
2.484
2.777
2.551
2.921
1.923
2.99%
2.73%
18
12.81
Buyback yield%
22.50
21.38
20.15
22.39
20.01
20.72
22.00
22.85
23.35
25.27
4.35
22.85
22.19
60
1.243
D/E ratiox
1.534
1.556
1.436
1.355
1.370
1.444
1.321
1.342
1.372
1.165
0.902
1.342
1.371
40
136.3
Enterprise value¥M
46.02
49.35
52.85
52.04
46.77
49.78
48.95
52.85
49.47
48.38
425.2
0.68%
(0.69%)
72
121.4
LT debt¥M
426.2
440.7
436.8
430.1
427.3
424.7
450.0
434.1
430.1
391.8
236.6
(1.72%)
(1.31%)
83
Revenue
¥314.5M
3.13%
1.00×
Cost of revenue
¥188.8M
3.06%
0.99×
Operating expenses
¥55.73M
2.92%
0.98×