47.66
Revenue¥M
37.89
40.39
42.99
47.17
50.16
54.09
57.54
61.87
66.36
71.12
50.43
7.23%
7.13%
17
29.06
Revenue growth%
30.01
29.25
30.94
29.09
30.03
29.80
29.31
31.16
31.00
33.53
3.36
31.00
30.02
26
3.62
Gross margin%
15.61
13.56
11.30
13.99
11.00
11.25
11.05
10.88
8.34
10.63
4.43
10.88
11.15
65
28.13
Operating margin%
3.91
3.24
2.58
2.87
5.27
3.89
5.51
5.35
2.54
1.30
27.47
3.89
3.56
77
14.23
Net margin%
16.63
14.58
14.66
17.38
16.76
17.05
20.01
20.15
18.10
17.41
18.09
18.10
17.22
56
19.96
P/E ratio (avg)x
36.78
40.99
44.32
47.70
44.15
45.20
44.74
42.87
43.14
43.85
14.55
43.85
44.00
78
15.48
EV/EBITx
67.77
66.95
79.81
96.47
95.39
106.4
116.3
117.0
137.5
150.7
19.72
117.0
101.4
87
22.67
FCF yield (avg)%
21.74
20.82
18.07
19.99
22.27
21.93
23.09
24.11
22.02
19.88
20.72
22.02
21.83
42
13.32
FCF margin%
26.67
23.72
23.46
26.04
24.17
23.90
22.47
25.40
26.16
26.96
5.96
25.40
24.79
14
1.547
FCF / Net incomex
1.363
1.471
1.512
1.387
1.227
1.319
1.180
1.235
1.262
1.172
0.194
1.235
1.291
18
28.96
ROIC%
29.95
27.34
30.13
29.76
28.79
29.35
28.43
29.21
30.33
30.99
23.59
29.35
29.55
83
28.15
Return on equity%
13.80
15.30
12.73
15.55
16.36
17.57
15.84
13.46
10.79
10.42
8.95
13.46
14.55
85
20.42
Return on assets%
14.22
11.75
9.01
8.25
6.04
8.92
10.85
13.75
14.39
17.15
23.67
13.75
11.30
85
0.17
EPS¥
0.20
0.19
0.20
0.21
0.22
0.24
0.23
0.25
0.27
0.25
0.19
2.81%
2.79%
—
9.51
EPS growth%
25.48
23.68
26.48
23.69
25.40
24.18
27.08
26.21
27.31
27.53
21.62
27.08
25.84
33
0.04
Bookvalue per sh¥
0.11
0.12
0.13
0.13
0.12
0.11
0.11
0.12
0.12
0.12
0.05
(0.44%)
(0.60%)
—
0.15
FCF per share¥
0.14
0.13
0.15
0.18
0.20
0.21
0.21
0.22
0.21
0.20
0.11
0.81%
3.83%
—
0.14
Dividend per sh¥
0.07
0.06
0.06
0.06
0.06
0.05
0.05
0.06
0.06
0.06
0.15
1.77%
(1.37%)
—
13.15
Div yield (avg)%
26.20
27.88
30.07
31.91
30.47
29.04
28.40
28.54
25.77
25.65
28.20
28.40
28.47
40
4.90
Payout ratio%
9.04
8.23
8.66
9.87
11.67
10.10
12.71
10.07
7.38
5.01
6.47
10.07
9.46
51
154.3
Shares (diluted)M
135.3
116.6
122.5
119.3
130.2
114.2
103.7
109.1
107.0
95.33
155.0
(6.04%)
(2.58%)
26
27.60
Buyback yield%
21.50
21.59
22.61
21.68
23.93
22.09
19.44
22.41
20.65
23.34
7.78
22.09
21.88
88
0.492
D/E ratiox
0.801
0.777
0.830
0.791
0.817
0.812
0.759
0.665
0.639
0.599
1.767
0.665
0.784
66
8.602
Enterprise value¥M
9.949
9.295
10.22
10.52
9.330
9.322
8.690
9.319
9.452
10.44
33.49
2.26%
0.82%
51
39.36
LT debt¥M
53.31
58.84
59.19
63.31
69.72
77.63
78.05
77.61
78.95
81.00
70.99
3.04%
4.89%
11
Revenue
¥71.12M
7.13%
1.00×
Cost of revenue
¥37.34M
6.86%
0.98×
Operating expenses
¥12.23M
7.61%
1.05×