289.8
Revenue¥M
437.8
448.9
446.7
452.7
451.2
446.0
459.6
457.1
467.4
476.6
298.2
1.10%
0.92%
48
9.76
Revenue growth%
20.47
20.14
18.49
19.08
20.83
22.24
20.90
20.55
17.57
19.39
26.30
20.55
20.31
6
28.56
Gross margin%
18.36
19.99
20.65
20.32
21.13
20.99
20.53
21.31
18.51
21.12
3.98
20.99
20.59
55
14.29
Operating margin%
31.56
30.47
31.35
32.10
29.22
31.34
32.17
29.56
29.96
30.02
27.45
30.02
30.90
13
16.94
Net margin%
17.87
17.65
15.86
16.23
16.85
15.15
16.80
19.56
21.45
21.23
8.62
19.56
17.25
84
26.98
P/E ratio (avg)x
16.71
15.33
17.07
15.59
15.16
16.32
16.53
18.53
20.15
19.71
35.87
18.53
16.62
42
13.88
EV/EBITx
34.75
35.27
40.31
37.26
36.98
41.27
45.35
42.68
45.62
48.10
22.05
45.35
40.79
28
14.87
FCF yield (avg)%
29.43
29.36
30.05
28.03
28.30
28.34
29.23
29.24
30.89
30.54
8.70
29.24
29.30
83
29.28
FCF margin%
19.03
19.73
21.46
21.25
20.95
21.59
21.58
20.30
21.74
18.83
22.29
21.58
21.10
74
1.052
FCF / Net incomex
0.373
0.414
0.415
0.414
0.403
0.392
0.454
0.438
0.474
0.437
1.414
0.438
0.414
78
7.21
ROIC%
0.40
0.40
1.85
0.53
0.40
3.19
5.00
4.45
3.59
1.43
8.11
3.59
1.64
52
17.95
Return on equity%
1.61
2.55
4.37
5.84
8.01
8.82
10.90
12.12
11.11
8.13
20.32
10.90
8.07
50
23.47
Return on assets%
19.05
20.22
22.86
22.59
22.92
20.14
22.89
22.48
25.25
23.75
10.06
22.89
22.72
63
0.04
EPS¥
0.13
0.14
0.15
0.15
0.16
0.16
0.16
0.17
0.18
0.18
0.04
1.53%
3.26%
—
18.49
EPS growth%
24.41
22.43
25.35
22.77
21.89
19.21
19.16
17.43
19.82
18.75
18.95
19.16
20.85
54
0.03
Bookvalue per sh¥
0.07
0.07
0.08
0.08
0.10
0.09
0.09
0.10
0.11
0.12
0.17
5.26%
5.76%
—
0.07
FCF per share¥
0.22
0.25
0.28
0.29
0.30
0.36
0.41
0.50
0.54
0.64
0.05
16.22%
12.79%
—
0.03
Dividend per sh¥
0.13
0.14
0.12
0.11
0.10
0.09
0.10
0.09
0.09
0.08
0.07
(3.99%)
(5.66%)
—
2.68
Div yield (avg)%
19.38
20.84
21.36
22.62
21.75
20.45
20.47
20.09
20.01
21.32
15.96
20.45
20.65
60
7.27
Payout ratio%
26.55
24.71
24.62
25.61
24.49
23.18
22.94
20.57
20.45
22.24
18.82
22.24
23.83
45
0.994
Shares (diluted)B
1.293
1.335
1.244
1.168
1.248
1.237
1.376
1.348
1.426
1.359
0.971
1.72%
1.22%
23
19.49
Buyback yield%
11.87
14.00
15.84
18.28
17.47
18.14
17.12
15.75
13.71
15.26
21.84
15.75
15.80
24
0.225
D/E ratiox
2.613
2.838
2.818
3.157
3.249
3.769
4.138
4.615
5.015
5.095
0.248
4.615
3.509
39
216.5
Enterprise value¥M
154.7
155.7
160.9
163.3
156.9
184.4
220.3
231.1
267.2
298.7
216.4
13.75%
6.96%
56
81.88
LT debt¥M
27.00
28.34
27.06
27.59
30.01
28.92
25.83
23.60
26.41
25.39
77.56
(3.29%)
(0.62%)
57
Revenue
¥476.6M
0.92%
1.00×
Cost of revenue
¥333.6M
0.92%
1.00×
Operating expenses
¥91.33M
0.64%
0.97×