163.6
Revenue¥M
205.7
205.2
212.7
215.9
216.6
218.2
224.3
233.8
241.2
242.9
177.3
2.31%
1.87%
12
18.33
Revenue growth%
24.25
23.27
24.76
23.47
23.81
23.76
23.32
23.15
21.83
20.46
22.34
23.15
23.40
83
15.74
Gross margin%
19.91
22.89
21.41
20.56
20.75
20.51
19.19
16.37
18.40
19.38
15.53
19.19
20.21
82
11.90
Operating margin%
26.10
27.73
25.22
27.73
25.80
26.80
27.62
24.84
27.60
29.66
29.16
27.60
27.20
55
17.79
Net margin%
1.02
2.47
3.36
5.33
4.62
6.52
4.03
2.38
1.40
1.44
6.71
2.38
2.91
85
10.75
P/E ratio (avg)x
14.65
16.73
16.80
18.33
19.83
22.70
24.77
26.31
27.80
29.20
35.21
26.31
21.27
61
26.25
EV/EBITx
17.25
16.53
17.48
15.44
15.96
16.57
16.64
15.64
14.84
13.09
20.65
15.64
16.25
26
29.34
FCF yield (avg)%
9.15
8.25
8.80
7.01
6.62
8.04
7.83
7.59
6.85
8.50
29.45
7.83
7.93
46
21.55
FCF margin%
15.32
13.66
11.99
13.67
15.29
16.88
17.02
16.45
15.69
18.07
8.66
16.88
15.51
67
1.590
FCF / Net incomex
1.818
1.620
1.813
1.677
1.591
1.794
1.685
1.800
1.914
2.160
0.876
1.800
1.797
34
11.86
ROIC%
9.85
11.33
11.81
14.65
16.32
14.94
16.33
14.30
14.00
14.42
25.54
14.42
14.36
58
2.07
Return on equity%
13.08
14.25
16.40
15.36
16.38
19.20
20.35
19.89
22.31
24.28
22.33
20.35
17.80
21
4.67
Return on assets%
1.58
1.40
3.14
3.06
1.68
2.64
5.44
2.92
1.48
0.40
7.41
2.64
2.16
80
0.25
EPS¥
0.24
0.26
0.23
0.22
0.20
0.20
0.20
0.20
0.21
0.22
0.28
1.37%
(0.59%)
—
29.05
EPS growth%
29.10
30.14
31.54
29.42
29.33
31.66
29.82
31.99
31.95
29.64
4.09
31.66
29.98
53
0.08
Bookvalue per sh¥
0.32
0.34
0.33
0.30
0.28
0.31
0.30
0.27
0.25
0.25
0.26
(2.66%)
(2.17%)
—
0.32
FCF per share¥
0.55
0.58
0.60
0.67
0.73
0.86
0.86
0.95
0.99
1.06
0.27
7.95%
8.18%
—
0.30
Dividend per sh¥
0.24
0.22
0.24
0.21
0.22
0.21
0.23
0.25
0.28
0.26
0.12
3.43%
0.77%
—
6.52
Div yield (avg)%
11.28
10.60
9.05
11.70
13.63
14.28
14.25
14.66
13.17
13.47
16.71
14.25
13.32
74
13.67
Payout ratio%
18.80
17.04
14.22
16.97
15.54
17.43
19.95
21.63
23.72
24.34
8.29
21.63
18.12
73
287.9
Shares (diluted)M
322.0
342.1
360.0
346.9
346.8
326.2
286.0
270.8
254.3
274.1
288.4
(4.60%)
(1.11%)
31
29.89
Buyback yield%
18.52
19.09
16.32
19.25
16.94
16.94
15.19
16.91
16.15
15.60
13.67
16.15
16.92
37
0.871
D/E ratiox
1.430
1.455
1.626
1.759
1.691
1.864
1.826
2.032
1.784
1.847
1.206
1.847
1.772
20
96.08
Enterprise value¥M
119.0
110.5
107.4
113.6
115.9
111.4
98.94
85.64
91.77
88.16
44.83
(5.32%)
(4.22%)
13
53.17
LT debt¥M
67.58
60.68
64.72
68.52
70.37
71.30
71.34
75.48
75.79
76.51
84.82
1.69%
1.87%
16
Revenue
¥242.9M
1.87%
1.00×
Cost of revenue
¥161.2M
1.62%
0.98×
Operating expenses
¥52.39M
1.90%
1.00×
Goodwill & intangibles
19.41%