59.31
Revenue¥M
44.33
47.42
51.89
56.70
61.37
65.33
72.50
78.03
85.70
92.47
62.08
8.55%
8.28%
25
7.30
Revenue growth%
2.66
2.89
0.89
3.22
0.89
0.40
0.95
3.21
3.60
2.00
6.61
2.00
2.33
78
21.13
Gross margin%
15.97
16.38
13.81
13.30
13.99
15.04
12.14
11.07
13.78
13.73
13.89
13.73
13.79
85
23.20
Operating margin%
9.87
7.78
7.36
6.08
4.87
7.14
5.95
5.03
7.51
5.49
12.60
5.95
6.61
56
23.30
Net margin%
22.29
23.64
25.59
22.61
25.12
27.49
25.65
28.49
29.16
27.53
24.27
27.53
25.62
77
31.08
P/E ratio (avg)x
30.80
32.82
32.81
33.67
35.45
37.92
36.04
33.38
33.85
32.74
12.66
33.85
33.52
86
26.53
EV/EBITx
30.54
32.04
32.12
32.34
30.23
31.85
28.52
28.21
29.02
28.24
9.285
28.52
30.38
31
6.23
FCF yield (avg)%
27.71
26.77
26.92
29.55
27.31
24.84
27.09
25.34
27.05
26.30
4.25
26.30
26.98
15
4.45
FCF margin%
12.43
13.99
13.45
12.34
15.14
13.42
12.48
12.95
12.55
15.28
22.03
12.95
13.19
17
0.980
FCF / Net incomex
1.069
1.180
1.108
1.058
1.128
1.213
1.362
1.534
1.444
1.407
1.594
1.407
1.197
7
9.25
ROIC%
12.46
12.28
13.09
11.01
10.60
13.34
13.75
12.42
10.67
9.78
8.22
12.42
12.35
10
10.43
Return on equity%
13.67
15.13
12.39
12.58
14.13
14.43
16.29
16.79
17.57
15.41
16.50
16.29
14.78
71
6.79
Return on assets%
25.62
24.71
23.03
23.80
23.39
22.00
21.08
22.26
23.62
26.54
3.22
22.26
23.51
68
0.10
EPS¥
0.10
0.10
0.11
0.10
0.10
0.09
0.10
0.09
0.08
0.09
0.11
(1.86%)
(0.42%)
—
18.82
EPS growth%
13.81
14.53
16.72
17.52
17.77
19.51
17.97
20.78
20.58
18.31
15.10
19.51
17.87
90
0.13
Bookvalue per sh¥
0.28
0.32
0.37
0.45
0.53
0.61
0.62
0.62
0.66
0.68
0.26
5.04%
9.28%
—
0.28
FCF per share¥
0.23
0.27
0.27
0.27
0.32
0.32
0.31
0.35
0.40
0.43
0.16
6.27%
8.07%
—
0.13
Dividend per sh¥
0.20
0.19
0.19
0.19
0.20
0.19
0.21
0.18
0.16
0.18
0.08
(1.90%)
(1.31%)
—
16.43
Div yield (avg)%
7.91
7.21
5.68
6.03
8.70
6.76
6.52
5.56
8.19
6.20
4.33
6.52
6.64
89
17.38
Payout ratio%
21.70
23.71
23.80
22.78
25.68
23.95
25.77
23.12
25.17
26.12
23.67
25.17
23.88
41
249.3
Shares (diluted)M
204.3
178.4
157.0
138.9
136.9
130.5
114.0
99.27
102.4
100.8
240.1
(5.93%)
(6.56%)
46
24.32
Buyback yield%
33.39
34.77
33.27
32.33
30.07
30.69
31.36
29.62
30.95
31.20
8.58
30.95
31.28
14
1.245
D/E ratiox
1.362
1.581
1.747
2.099
2.029
2.225
2.243
2.475
2.773
2.854
0.669
2.475
2.162
8
18.95
Enterprise value¥M
15.88
15.14
16.57
16.49
18.31
19.06
20.51
21.25
21.61
20.25
59.92
2.04%
2.27%
22
113.2
LT debt¥M
71.05
68.36
70.82
72.07
73.42
73.81
75.52
76.59
80.83
80.23
65.85
1.79%
(0.12%)
9
Revenue
¥92.47M
8.28%
1.00×
Cost of revenue
¥53.48M
8.04%
0.98×
Operating expenses
¥22.89M
8.43%
1.01×
Property and equipment
18.12%