109.6
Revenue¥M
169.6
168.3
166.7
169.7
166.8
168.0
168.0
172.2
172.0
168.1
120.3
0.16%
(0.07%)
45
7.52
Revenue growth%
5.65
7.81
9.56
7.88
5.58
6.38
4.06
3.54
4.85
3.55
17.86
4.06
5.62
43
29.74
Gross margin%
18.37
17.62
19.92
18.51
21.09
20.27
22.42
20.27
21.92
20.30
4.21
20.30
20.27
82
17.40
Operating margin%
32.12
31.67
29.60
27.65
24.72
25.18
25.03
24.93
23.67
24.00
3.37
24.93
25.10
85
9.43
Net margin%
22.65
20.70
18.79
16.79
17.07
14.23
13.72
16.40
16.61
17.46
14.46
16.40
16.93
43
18.71
P/E ratio (avg)x
11.84
12.52
13.45
13.83
15.04
13.70
14.97
13.56
12.81
14.16
6.105
13.70
13.63
55
17.64
EV/EBITx
8.942
8.814
7.902
7.424
6.988
6.594
6.592
6.799
6.451
5.460
25.22
6.592
6.894
90
5.65
FCF yield (avg)%
12.97
13.86
12.40
10.95
8.66
8.28
7.05
7.27
9.47
11.70
7.10
8.28
10.21
30
14.95
FCF margin%
14.17
15.72
17.91
17.13
18.94
21.27
20.41
20.57
18.12
18.79
11.90
20.41
18.45
34
1.694
FCF / Net incomex
1.881
1.789
1.728
1.634
1.713
1.785
1.921
1.918
1.953
1.910
0.787
1.918
1.835
34
11.29
ROIC%
28.58
28.19
26.04
27.76
28.82
26.74
26.63
25.17
26.69
24.34
7.46
26.63
26.72
40
17.26
Return on equity%
29.52
28.02
30.80
29.27
27.11
27.71
30.20
29.03
26.18
25.72
29.98
27.71
28.52
44
15.00
Return on assets%
26.00
26.23
24.48
27.13
24.57
24.14
24.11
25.99
28.15
25.97
8.42
25.97
25.98
54
0.08
EPS¥
0.09
0.09
0.10
0.10
0.09
0.09
0.10
0.09
0.10
0.10
0.08
1.96%
0.57%
—
21.16
EPS growth%
14.78
14.23
15.38
12.69
14.18
11.24
13.45
16.27
18.60
17.46
18.25
16.27
14.51
11
0.11
Bookvalue per sh¥
0.08
0.08
0.08
0.08
0.08
0.08
0.07
0.07
0.07
0.07
0.12
(1.50%)
(1.56%)
—
0.05
FCF per share¥
0.09
0.08
0.07
0.07
0.07
0.08
0.08
0.08
0.08
0.08
0.08
2.41%
(1.36%)
—
0.06
Dividend per sh¥
0.06
0.06
0.07
0.07
0.06
0.06
0.06
0.06
0.06
0.06
0.12
0.49%
0.60%
—
5.11
Div yield (avg)%
6.09
6.18
7.13
5.55
5.98
7.76
4.81
5.93
7.61
9.14
5.01
7.61
6.14
63
29.72
Payout ratio%
17.86
17.61
20.31
21.18
18.97
18.80
16.41
15.25
16.91
14.74
9.43
16.41
17.74
18
499.3
Shares (diluted)M
473.3
440.5
481.0
497.3
499.8
503.0
476.8
512.5
470.9
508.3
500.6
0.34%
0.12%
61
11.30
Buyback yield%
0.40
1.35
4.28
3.26
3.46
5.99
6.07
4.44
2.43
2.68
17.69
4.44
3.36
48
0.319
D/E ratiox
1.997
2.188
2.329
2.327
2.604
2.609
2.890
2.848
2.903
3.126
0.432
2.890
2.607
25
76.99
Enterprise value¥M
46.86
44.75
46.05
49.76
52.80
61.06
63.17
62.49
65.64
74.23
157.4
7.05%
5.43%
33
141.3
LT debt¥M
64.83
65.73
63.69
61.20
65.64
64.44
68.23
66.06
75.20
74.78
80.17
2.64%
2.39%
63
Revenue
¥168.1M
(0.07%)
1.00×
Cost of revenue
¥99.81M
(0.19%)
0.99×
Operating expenses
¥26.63M
(0.04%)
1.00×
Goodwill & intangibles
19.29%