56.12
Revenue¥M
668.7
686.5
702.1
717.3
740.3
744.4
780.1
783.9
802.7
825.9
62.29
2.21%
2.41%
58
10.61
Revenue growth%
22.77
25.26
26.73
26.46
26.96
25.23
23.11
21.48
20.42
22.51
25.06
22.51
24.17
90
20.72
Gross margin%
22.84
20.98
18.32
19.30
20.50
22.72
22.21
22.31
20.92
23.05
5.36
22.31
21.59
82
25.01
Operating margin%
0.65
3.53
3.14
2.15
0.40
0.40
0.40
2.41
0.40
0.40
25.53
0.40
0.52
70
22.94
Net margin%
9.95
9.47
6.90
6.05
7.03
6.82
6.30
7.72
5.11
3.23
10.83
6.30
6.86
9
37.61
P/E ratio (avg)x
34.36
38.94
43.79
49.01
49.47
55.29
59.66
55.73
56.12
60.60
6.366
56.12
52.38
46
8.473
EV/EBITx
35.93
36.53
36.42
33.72
33.26
30.49
30.20
31.72
29.85
29.08
12.06
30.20
32.49
17
3.15
FCF yield (avg)%
7.87
8.51
9.40
10.88
10.21
10.83
8.44
7.84
8.98
9.29
6.09
8.98
9.13
42
28.02
FCF margin%
20.16
17.19
18.73
16.15
14.97
17.60
15.02
16.52
19.20
19.59
4.84
17.60
17.39
93
0.318
FCF / Net incomex
0.376
0.325
0.315
0.321
0.324
0.294
0.269
0.269
0.252
0.227
1.041
0.269
0.304
38
28.73
ROIC%
29.43
28.67
27.29
27.87
28.95
31.34
30.08
32.08
32.76
31.92
9.71
31.92
29.75
20
6.19
Return on equity%
9.43
11.80
11.48
11.08
10.58
11.82
11.23
11.70
14.14
13.12
5.62
11.82
11.59
72
23.20
Return on assets%
33.19
34.90
35.53
35.96
34.07
32.37
34.80
35.34
37.84
35.55
18.03
35.34
35.12
41
0.15
EPS¥
0.12
0.14
0.13
0.13
0.12
0.13
0.12
0.14
0.13
0.12
0.15
(0.04%)
(0.26%)
—
6.13
EPS growth%
22.12
21.13
20.23
17.28
16.06
15.75
16.89
15.33
17.73
16.09
10.21
16.09
17.09
91
0.07
Bookvalue per sh¥
0.16
0.18
0.21
0.21
0.21
0.22
0.22
0.21
0.24
0.27
0.09
4.80%
4.93%
—
0.12
FCF per share¥
0.23
0.25
0.26
0.30
0.29
0.29
0.32
0.32
0.37
0.42
0.22
7.41%
6.44%
—
0.06
Dividend per sh¥
0.07
0.07
0.07
0.07
0.08
0.08
0.08
0.08
0.08
0.09
0.21
4.49%
4.84%
—
25.51
Div yield (avg)%
8.42
7.99
5.75
3.80
5.30
3.13
5.22
3.32
0.78
0.93
20.91
3.13
4.51
85
13.84
Payout ratio%
30.95
32.14
29.54
27.36
29.40
30.74
32.95
33.68
30.90
32.43
5.15
32.43
30.93
67
1.443
Shares (diluted)B
2.509
2.662
2.779
2.780
2.995
3.187
3.257
3.306
3.462
4.043
1.402
6.18%
6.79%
92
21.34
Buyback yield%
11.06
9.66
9.84
11.61
13.17
14.26
13.77
14.42
14.42
13.91
27.20
14.26
13.47
19
0.372
D/E ratiox
0.325
0.352
0.358
0.348
0.364
0.387
0.373
0.401
0.414
0.393
0.884
0.393
0.368
92
0.479
Enterprise value¥B
0.707
0.651
0.735
0.831
0.939
0.899
0.983
1.085
1.132
1.166
0.431
4.42%
6.55%
26
0.338
LT debt¥B
0.945
1.046
1.108
1.287
1.485
1.710
1.745
1.820
2.068
2.448
0.501
10.52%
11.01%
62
Revenue
¥825.9M
2.41%
1.00×
Cost of revenue
¥526.9M
2.31%
0.99×
Operating expenses
¥98.93M
3.13%
1.07×
Goodwill & intangibles
18.57%