364.2
Revenue¥M
582.5
591.2
609.5
618.7
613.4
630.1
631.1
636.1
630.9
643.4
401.4
0.96%
0.91%
71
8.48
Revenue growth%
8.88
6.88
8.80
5.89
6.12
4.04
5.66
6.88
7.66
6.78
2.98
6.78
6.83
81
12.92
Gross margin%
25.84
22.93
22.97
23.09
25.66
24.78
27.45
24.50
24.82
22.81
13.48
24.78
24.64
58
2.70
Operating margin%
30.91
29.04
30.19
27.31
25.74
27.06
24.58
22.68
24.92
22.90
15.64
24.58
26.40
82
29.84
Net margin%
30.65
30.51
32.99
33.84
33.83
31.81
31.60
32.24
31.46
31.87
12.18
31.81
31.84
17
35.33
P/E ratio (avg)x
17.63
19.56
22.23
24.04
25.21
29.10
28.37
30.38
36.54
37.39
18.83
30.38
26.79
89
13.75
EV/EBITx
38.25
42.14
40.62
43.43
50.87
51.09
59.91
57.82
58.39
66.55
10.89
58.39
50.98
21
6.47
FCF yield (avg)%
25.69
23.69
22.39
20.64
19.31
17.43
17.72
15.85
16.83
14.06
29.45
16.83
18.52
91
23.79
FCF margin%
26.38
26.03
26.47
26.28
26.33
29.05
27.16
25.83
25.40
27.17
23.28
27.16
26.35
6
1.799
FCF / Net incomex
1.742
1.856
1.888
1.888
1.800
1.936
2.219
2.367
2.268
2.193
0.788
2.219
1.912
9
9.89
ROIC%
14.97
15.48
15.07
13.69
12.05
13.94
13.22
13.72
11.54
13.64
11.19
13.64
13.71
55
7.19
Return on equity%
12.86
15.47
13.36
12.87
13.47
13.91
15.62
18.56
20.58
17.68
8.85
17.68
14.69
32
19.53
Return on assets%
23.02
23.39
21.65
22.38
22.33
23.78
21.24
22.82
25.73
22.74
7.24
22.82
22.78
61
52.42
EPS¥
26.94
25.73
27.68
29.42
28.10
28.07
27.52
25.92
25.22
25.84
56.34
(1.67%)
(1.91%)
—
4.17
EPS growth%
13.73
13.38
13.46
15.03
14.08
15.67
18.32
16.26
18.29
17.29
18.74
17.29
15.35
27
29.19
Bookvalue per sh¥
27.45
24.24
23.87
21.54
20.11
18.65
19.93
20.31
20.50
20.40
61.92
0.29%
(2.05%)
—
85.17
FCF per share¥
65.78
64.63
58.52
62.90
61.80
61.41
60.84
54.74
49.77
44.00
70.86
(6.57%)
(3.88%)
—
23.06
Dividend per sh¥
51.28
54.53
51.14
51.23
51.87
46.21
40.23
43.67
46.25
44.42
81.96
(3.05%)
(1.43%)
—
28.74
Div yield (avg)%
23.35
24.38
25.42
24.06
22.04
24.70
25.18
23.85
25.84
23.08
10.53
24.70
24.22
88
9.89
Payout ratio%
6.65
8.80
11.01
10.64
10.34
10.18
7.20
7.61
7.59
5.18
27.53
7.59
8.21
69
1.558
Shares (diluted)M
1.280
1.181
1.198
1.344
1.347
1.225
1.392
1.273
1.361
1.434
1.592
1.27%
0.54%
69
28.28
Buyback yield%
25.58
28.13
30.98
32.30
29.77
28.77
29.18
29.65
29.38
27.11
24.13
29.18
29.28
90
1.121
D/E ratiox
2.691
2.705
2.742
3.165
3.748
4.404
4.344
4.739
5.256
5.355
1.236
4.739
4.046
19
346.3
Enterprise value¥M
416.4
437.3
511.2
534.7
513.2
534.5
575.7
558.4
567.6
555.6
498.4
1.60%
2.30%
9
0.407
LT debt¥B
0.624
0.636
0.608
0.717
0.701
0.804
0.878
0.901
0.911
1.013
0.331
7.63%
6.48%
57
Revenue
¥643.4M
0.91%
1.00×
Cost of revenue
¥441.3M
1.15%
1.02×
Operating expenses
¥72.02M
(0.42%)
0.88×
Goodwill & intangibles
16.60%