648.6
Revenue¥M
656.5
680.4
683.2
685.5
691.3
704.2
724.6
753.7
752.2
765.0
714.5
2.05%
1.75%
61
3.51
Revenue growth%
17.25
17.57
16.91
17.15
20.08
20.07
19.76
20.87
20.44
21.90
9.31
20.44
19.92
62
20.18
Gross margin%
17.40
17.19
16.57
14.07
16.13
17.58
16.28
18.97
18.05
20.27
24.94
18.05
17.30
53
5.32
Operating margin%
5.66
8.16
5.49
3.62
4.89
3.38
2.04
0.66
3.18
4.25
18.47
3.18
3.93
19
22.84
Net margin%
5.14
7.00
7.49
9.83
10.95
11.99
12.29
13.31
12.47
14.48
13.69
12.47
11.47
54
19.21
P/E ratio (avg)x
5.109
5.372
5.513
4.933
5.015
4.904
5.080
4.531
4.824
4.203
20.52
4.824
4.974
77
14.94
EV/EBITx
31.04
28.46
25.74
27.80
29.78
32.33
33.54
30.34
28.09
27.85
27.68
30.34
29.12
16
12.61
FCF yield (avg)%
16.38
17.80
20.35
18.94
19.79
21.49
21.80
23.25
23.77
23.94
3.03
23.25
20.92
25
26.23
FCF margin%
18.15
20.65
21.22
22.98
21.03
23.36
21.78
23.07
21.07
23.17
22.92
23.07
21.50
17
0.933
FCF / Net incomex
0.396
0.379
0.364
0.346
0.375
0.373
0.319
0.295
0.305
0.270
0.825
0.305
0.355
40
5.69
ROIC%
28.41
26.97
27.97
25.34
26.17
24.47
22.47
25.16
26.56
28.53
27.58
25.16
26.37
79
24.59
Return on equity%
20.69
23.03
22.64
24.66
26.86
27.89
27.49
24.73
23.55
20.64
14.28
24.73
24.10
6
12.72
Return on assets%
9.38
11.30
12.07
14.79
12.53
15.04
17.66
20.01
18.24
20.67
26.10
18.24
14.92
65
8.37
EPS¥
4.84
5.24
5.16
5.65
5.81
6.08
5.87
5.35
5.24
4.86
8.86
(3.51%)
0.55%
—
26.52
EPS growth%
4.87
4.05
4.32
1.88
0.71
2.71
3.88
6.15
9.01
8.61
15.78
6.15
4.19
20
6.51
Bookvalue per sh¥
7.62
8.19
8.32
8.05
7.99
8.69
8.16
7.85
8.11
8.40
1.63
1.01%
0.34%
—
3.00
FCF per share¥
16.63
16.89
18.54
18.11
17.73
18.64
17.80
19.45
18.92
22.10
6.61
4.51%
4.47%
—
2.75
Dividend per sh¥
8.84
9.38
9.41
8.74
9.56
8.92
9.24
10.53
12.03
13.40
8.48
6.98%
3.68%
—
8.60
Div yield (avg)%
11.30
13.16
15.58
15.71
18.23
16.22
17.79
19.18
19.15
21.64
4.80
19.15
17.01
45
13.15
Payout ratio%
15.86
13.26
11.53
14.50
13.08
12.69
11.81
12.93
14.88
16.66
3.82
12.93
13.17
83
73.28
Shares (diluted)M
111.1
128.6
128.7
155.3
178.3
186.6
202.4
239.0
272.4
280.4
76.59
9.48%
10.97%
54
23.29
Buyback yield%
20.29
19.65
17.12
14.61
12.78
14.55
16.29
18.88
18.59
16.31
18.88
16.31
16.72
59
0.830
D/E ratiox
0.322
0.347
0.352
0.336
0.357
0.317
0.328
0.345
0.301
0.312
1.754
0.317
0.332
66
55.55
Enterprise value¥M
125.7
129.0
136.9
137.0
121.8
113.5
112.2
112.5
103.8
91.82
177.4
(5.49%)
(3.31%)
61
0.262
LT debt¥B
0.812
0.909
1.030
1.163
1.279
1.394
1.599
1.874
1.953
2.148
0.365
10.92%
11.48%
10
Revenue
¥765.0M
1.75%
1.00×
Cost of revenue
¥477.5M
1.77%
1.00×
Operating expenses
¥163.8M
1.68%
0.99×