54.23
Revenue¥M
594.1
604.7
605.9
620.5
622.5
625.8
648.4
651.7
677.8
689.2
57.57
2.06%
1.80%
42
7.59
Revenue growth%
23.71
26.59
25.09
24.40
22.56
24.52
27.33
29.27
31.88
31.93
14.23
29.27
25.84
74
13.03
Gross margin%
15.14
13.27
15.31
16.43
18.40
20.87
18.77
16.46
15.03
13.25
22.90
16.46
15.87
93
15.57
Operating margin%
27.10
26.98
29.88
31.34
28.89
26.21
28.40
31.17
31.75
32.95
4.84
31.17
29.38
61
18.42
Net margin%
22.39
24.48
27.15
27.81
30.74
32.71
32.25
29.81
28.22
28.85
25.07
29.81
28.53
62
18.83
P/E ratio (avg)x
39.93
37.75
34.71
34.88
36.09
32.57
35.41
37.71
39.33
36.88
35.23
36.88
36.49
54
24.80
EV/EBITx
28.53
29.81
31.76
28.23
30.94
29.37
28.72
30.21
30.97
30.69
35.36
30.21
30.01
61
8.93
FCF yield (avg)%
29.42
27.63
26.12
27.22
29.48
28.83
30.18
28.97
26.30
24.43
22.58
28.83
28.23
68
17.55
FCF margin%
4.08
5.63
5.27
5.18
4.90
2.96
5.32
3.84
6.08
8.52
21.75
5.32
5.23
47
0.402
FCF / Net incomex
1.299
1.343
1.223
1.190
1.274
1.217
1.220
1.286
1.163
1.268
1.377
1.220
1.246
45
25.15
ROIC%
14.25
15.83
17.94
19.57
21.65
22.84
21.99
21.70
23.32
23.27
19.48
22.84
21.68
50
8.27
Return on equity%
20.92
20.54
23.36
22.93
21.23
24.16
23.44
24.21
26.84
24.35
2.75
24.21
23.40
63
3.66
Return on assets%
7.04
8.74
6.10
6.54
6.54
4.42
3.11
2.87
4.61
6.24
25.56
4.42
6.17
94
0.27
EPS¥
0.09
0.09
0.08
0.09
0.09
0.10
0.11
0.10
0.11
0.11
0.30
4.17%
3.65%
—
13.05
EPS growth%
27.55
30.07
30.58
32.00
31.14
29.45
27.45
26.81
29.19
31.30
16.69
29.19
29.76
13
0.06
Bookvalue per sh¥
0.34
0.38
0.38
0.42
0.43
0.41
0.41
0.41
0.38
0.40
0.29
(1.42%)
1.29%
—
0.08
FCF per share¥
0.15
0.14
0.14
0.14
0.14
0.15
0.15
0.13
0.13
0.13
0.05
(0.56%)
(2.03%)
—
0.23
Dividend per sh¥
0.05
0.05
0.05
0.04
0.04
0.04
0.04
0.04
0.03
0.03
0.23
(7.71%)
(5.27%)
—
13.29
Div yield (avg)%
24.50
21.97
19.91
22.73
20.78
21.94
22.63
21.26
19.19
20.67
28.84
21.26
21.60
27
3.07
Payout ratio%
4.50
3.98
6.56
6.85
5.53
7.75
10.46
11.54
11.95
12.94
22.56
11.54
7.30
80
858.1
Shares (diluted)M
748.1
848.2
822.7
829.1
763.7
710.7
678.5
617.5
696.1
780.5
862.4
0.43%
(0.16%)
79
7.96
Buyback yield%
15.83
17.13
18.24
20.08
22.86
20.09
19.19
19.10
18.03
16.70
12.63
19.10
18.67
61
1.586
D/E ratiox
0.425
0.474
0.490
0.563
0.615
0.595
0.583
0.576
0.599
0.583
0.471
0.583
0.580
76
349.9
Enterprise value¥M
134.3
141.9
128.1
129.3
133.0
119.0
115.3
99.50
102.3
89.94
674.0
(7.52%)
(3.32%)
51
550.6
LT debt¥M
421.2
413.8
481.4
458.7
435.3
465.6
531.1
517.0
568.3
580.6
389.8
5.93%
3.61%
63
Revenue
¥689.2M
1.80%
1.00×
Cost of revenue
¥329.3M
1.55%
0.98×
Operating expenses
¥137.3M
2.15%
1.03×
Spread over hurdle
15.71%