210.2
Revenue¥M
428.8
424.3
429.1
422.6
422.5
424.3
431.2
441.0
448.0
460.7
223.9
1.74%
0.65%
87
19.80
Revenue growth%
19.65
16.69
14.73
15.53
12.55
15.28
15.62
18.53
19.17
19.28
5.89
18.53
16.16
74
22.78
Gross margin%
5.81
3.83
4.52
3.19
4.99
2.57
5.48
7.11
5.34
5.34
10.72
5.34
5.16
72
5.15
Operating margin%
20.13
22.96
24.00
26.09
27.68
25.96
24.58
26.41
26.43
27.99
24.01
26.41
26.02
33
5.65
Net margin%
14.98
17.72
16.02
13.43
14.40
17.01
19.47
16.54
18.35
17.49
29.93
17.49
16.77
78
19.22
P/E ratio (avg)x
23.35
25.30
27.50
25.81
27.34
26.83
28.83
29.23
26.26
24.49
13.00
26.83
26.55
81
32.28
EV/EBITx
7.665
7.743
7.616
8.243
7.974
7.025
7.011
7.423
7.910
6.737
17.53
7.025
7.640
59
10.00
FCF yield (avg)%
13.25
12.88
13.81
11.62
14.00
14.54
12.49
15.34
13.45
13.34
9.39
13.45
13.39
51
21.27
FCF margin%
18.94
18.16
16.09
17.68
19.98
19.88
22.07
20.91
20.46
23.10
7.17
20.91
19.93
70
0.267
FCF / Net incomex
0.838
0.976
1.022
1.228
1.441
1.521
1.769
1.887
2.174
2.102
0.568
1.887
1.481
17
17.85
ROIC%
15.50
12.75
12.46
13.05
12.15
13.89
16.27
17.27
15.96
12.96
13.71
15.96
13.47
10
26.77
Return on equity%
6.42
7.59
5.03
5.16
7.07
5.79
4.31
5.21
8.00
10.62
23.99
5.79
6.10
93
5.33
Return on assets%
10.26
11.30
10.48
12.04
14.00
11.43
12.60
13.11
12.07
9.42
20.61
12.07
11.74
16
0.57
EPS¥
0.52
0.55
0.56
0.62
0.64
0.64
0.63
0.66
0.69
0.72
0.58
2.33%
4.07%
—
24.08
EPS growth%
1.54
0.91
0.43
1.49
1.75
0.40
0.40
0.40
2.08
0.40
27.08
0.40
0.67
39
0.20
Bookvalue per sh¥
0.63
0.56
0.51
0.50
0.52
0.56
0.50
0.47
0.49
0.53
0.51
0.46%
(1.94%)
—
0.57
FCF per share¥
0.10
0.10
0.09
0.10
0.10
0.11
0.10
0.10
0.11
0.11
0.12
1.44%
0.20%
—
0.46
Dividend per sh¥
0.74
0.81
0.92
0.98
1.05
1.05
0.99
1.00
1.13
1.07
0.44
0.40%
4.18%
—
12.38
Div yield (avg)%
25.64
23.74
21.75
21.67
19.63
17.31
17.98
18.24
16.65
16.94
27.20
17.31
18.94
78
26.02
Payout ratio%
0.40
1.29
2.14
4.03
2.67
1.66
2.43
5.36
4.95
4.39
15.78
4.39
2.55
95
403.6
Shares (diluted)M
640.6
705.7
789.4
888.4
867.0
929.1
856.7
945.2
985.8
913.8
419.0
1.06%
4.80%
27
23.42
Buyback yield%
29.64
27.73
30.14
30.29
32.08
32.57
33.59
32.44
31.81
33.08
4.82
32.57
31.95
79
0.456
D/E ratiox
0.864
0.806
0.905
0.905
0.848
0.774
0.692
0.612
0.620
0.651
1.474
0.651
0.790
43
116.9
Enterprise value¥M
329.1
330.4
319.9
307.9
284.7
255.8
225.8
248.7
263.4
276.1
221.7
(0.61%)
(2.83%)
22
353.2
LT debt¥M
257.8
232.5
216.9
236.7
223.3
220.5
209.2
204.6
192.3
189.2
83.27
(3.26%)
(2.81%)
57
Revenue
¥460.7M
0.65%
1.00×
Cost of revenue
¥281.9M
0.93%
1.03×
Operating expenses
¥72.00M
0.15%
0.95×
Goodwill & intangibles
18.27%