613.9
Revenue¥M
663.9
676.8
697.5
725.6
754.9
786.9
813.8
837.8
886.5
927.9
642.3
4.21%
3.86%
15
16.34
Revenue growth%
20.39
19.14
20.68
18.88
21.17
19.94
19.51
21.59
23.99
26.96
7.64
21.59
20.54
73
27.63
Gross margin%
27.59
30.08
32.04
31.33
30.20
30.66
32.41
31.67
33.51
31.50
19.87
31.67
31.42
41
12.13
Operating margin%
10.24
9.50
8.10
11.07
12.86
11.25
11.02
12.92
14.80
16.98
4.75
12.92
11.16
91
22.86
Net margin%
2.71
2.30
1.21
1.39
0.40
0.68
2.16
0.40
0.40
0.40
25.59
0.40
0.94
34
37.14
P/E ratio (avg)x
22.52
23.24
22.55
23.93
27.26
26.55
29.88
33.88
39.06
43.59
20.36
33.88
26.91
8
34.07
EV/EBITx
41.02
40.74
35.70
32.77
31.25
28.25
27.54
27.22
23.83
25.11
33.93
27.22
29.75
51
10.50
FCF yield (avg)%
7.54
9.45
10.49
12.66
12.04
12.46
11.78
9.63
10.88
13.03
28.65
11.78
11.33
51
17.12
FCF margin%
3.94
6.85
5.15
5.57
5.81
3.27
3.64
3.11
4.95
7.07
12.96
3.64
5.05
64
1.165
FCF / Net incomex
1.594
1.630
1.715
1.931
2.054
1.894
1.839
1.835
1.790
1.922
0.528
1.839
1.837
33
11.93
ROIC%
9.69
8.40
10.39
11.82
12.95
14.92
14.37
16.95
14.10
11.35
13.05
14.37
12.38
76
15.63
Return on equity%
8.27
5.90
8.13
6.47
5.33
4.15
4.99
4.82
6.30
6.30
14.01
4.99
6.10
27
29.67
Return on assets%
2.31
0.40
0.40
2.46
5.32
6.29
5.90
4.45
2.50
0.90
25.48
4.45
2.48
55
0.01
EPS¥
0.03
0.04
0.04
0.04
0.04
0.04
0.04
0.05
0.05
0.05
0.01
3.36%
4.13%
—
17.85
EPS growth%
24.13
26.85
28.05
27.62
26.22
24.78
27.70
29.79
29.03
28.21
23.48
28.21
27.66
44
0.04
Bookvalue per sh¥
0.06
0.06
0.06
0.06
0.06
0.06
0.07
0.06
0.07
0.08
0.01
4.43%
2.46%
—
0.04
FCF per share¥
0.02
0.02
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
8.28%
5.14%
—
0.03
Dividend per sh¥
0.06
0.07
0.07
0.07
0.07
0.07
0.07
0.06
0.06
0.06
0.04
(4.05%)
(0.68%)
—
18.17
Div yield (avg)%
13.77
14.75
15.45
13.98
11.81
12.42
9.54
7.42
7.40
6.70
26.38
7.42
12.12
8
27.82
Payout ratio%
9.01
6.88
8.85
11.34
13.09
11.37
13.62
11.65
14.61
15.44
3.85
13.62
11.51
16
5.425
Shares (diluted)B
5.483
4.963
4.989
5.291
4.876
5.066
5.107
5.271
4.634
4.985
5.269
0.45%
(0.48%)
68
13.61
Buyback yield%
2.97
4.89
2.34
0.59
0.40
0.40
3.37
1.34
0.40
2.73
23.74
1.34
1.84
74
1.247
D/E ratiox
0.948
0.851
0.785
0.744
0.744
0.778
0.685
0.605
0.564
0.507
1.070
0.605
0.744
70
0.342
Enterprise value¥B
0.946
1.013
0.965
1.048
0.986
0.956
0.967
1.035
1.123
1.114
0.662
2.47%
2.63%
92
813.7
LT debt¥M
118.1
117.5
104.7
108.4
111.3
120.5
110.1
110.3
122.8
126.2
491.3
2.55%
(0.16%)
54
Revenue
¥927.9M
3.86%
1.00×
Cost of revenue
¥431.7M
3.74%
0.99×
Operating expenses
¥230.5M
4.05%
1.02×
Goodwill & intangibles
16.51%