263.9
Revenue¥M
295.5
323.1
354.5
385.0
417.2
440.8
477.4
525.0
559.0
611.7
288.4
7.95%
8.21%
7
13.37
Revenue growth%
13.59
11.84
11.40
13.54
16.20
14.24
16.38
16.15
16.44
16.30
22.16
16.30
15.19
79
14.02
Gross margin%
31.69
30.18
30.92
30.27
28.20
31.10
34.02
31.95
31.75
30.39
15.09
31.75
31.01
26
13.56
Operating margin%
10.90
10.65
13.24
12.53
10.12
10.39
11.39
10.27
8.60
7.56
25.24
10.27
10.52
58
3.04
Net margin%
2.89
3.70
2.18
3.29
5.72
8.28
7.92
10.72
10.55
8.05
16.80
8.28
6.82
86
12.56
P/E ratio (avg)x
32.01
31.45
31.99
29.83
32.09
35.37
36.24
35.47
37.46
40.94
6.016
36.24
33.73
61
22.36
EV/EBITx
12.85
12.16
10.98
10.29
10.45
9.842
10.36
10.27
10.84
10.05
21.14
10.27
10.41
54
8.71
FCF yield (avg)%
22.77
21.36
22.92
23.85
24.02
22.54
23.01
22.74
23.69
21.45
11.44
22.74
22.85
37
28.42
FCF margin%
28.06
27.09
26.42
24.96
27.04
25.71
24.05
24.44
26.92
28.97
18.76
25.71
26.67
56
1.345
FCF / Net incomex
1.108
1.160
1.230
1.086
1.080
1.052
1.135
1.175
1.203
1.154
1.221
1.154
1.145
70
8.50
ROIC%
18.18
17.33
16.23
14.48
13.51
15.80
13.96
13.23
14.74
12.14
6.42
13.96
14.61
33
12.92
Return on equity%
28.53
26.52
24.35
23.82
22.71
24.18
27.09
25.13
25.39
28.14
7.80
25.39
25.26
80
7.83
Return on assets%
11.07
11.26
11.40
8.44
8.31
8.25
10.65
7.92
9.68
10.12
24.69
9.68
9.90
54
0.19
EPS¥
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.06
0.06
0.21
5.86%
2.05%
—
4.41
EPS growth%
30.27
28.74
27.49
26.20
27.98
29.88
30.33
28.45
28.90
31.87
24.94
29.88
28.82
10
0.28
Bookvalue per sh¥
0.37
0.37
0.38
0.44
0.43
0.45
0.46
0.50
0.59
0.62
0.26
7.62%
5.60%
—
0.07
FCF per share¥
0.06
0.06
0.06
0.06
0.07
0.07
0.08
0.07
0.07
0.06
0.15
(2.10%)
0.85%
—
0.18
Dividend per sh¥
0.31
0.35
0.40
0.44
0.50
0.55
0.53
0.56
0.61
0.69
0.07
6.62%
8.93%
—
19.31
Div yield (avg)%
33.36
33.25
32.85
34.41
32.27
30.79
28.19
31.13
31.79
30.89
17.20
30.89
32.03
65
20.51
Payout ratio%
7.14
9.73
8.59
8.79
11.24
12.20
9.76
7.71
10.59
10.15
6.36
10.15
9.74
75
497.4
Shares (diluted)M
519.3
486.3
466.4
471.0
500.7
451.4
512.2
488.4
517.6
556.2
484.4
2.13%
1.82%
18
21.42
Buyback yield%
21.43
20.26
22.99
24.04
26.43
24.10
24.78
23.71
21.37
23.71
11.10
23.71
23.71
24
0.342
D/E ratiox
1.179
1.141
1.188
1.179
1.354
1.269
1.436
1.671
1.965
1.897
1.790
1.671
1.312
83
0.439
Enterprise value¥B
0.622
0.694
0.670
0.658
0.745
0.870
0.882
0.885
1.017
1.032
0.495
6.73%
5.27%
28
109.3
LT debt¥M
230.3
230.1
233.2
237.4
227.2
233.6
244.1
232.7
230.9
221.6
42.44
(0.50%)
0.58%
32
Revenue
¥611.7M
8.21%
1.00×
Cost of revenue
¥428.2M
8.21%
1.00×
Operating expenses
¥111.8M
8.67%
1.04×
Goodwill & intangibles
15.72%
Spread over hurdle
16.05%