490.0
Revenue¥M
646.7
650.7
635.1
627.4
621.9
621.4
621.4
636.3
641.2
634.3
509.5
0.40%
(0.11%)
92
9.18
Revenue growth%
20.38
21.49
21.21
21.30
19.14
17.75
20.74
20.24
22.55
22.40
6.28
20.74
20.97
27
23.77
Gross margin%
19.36
22.32
21.86
18.87
19.22
21.55
18.61
19.12
17.78
15.98
13.66
18.61
19.17
74
20.02
Operating margin%
14.63
14.78
17.19
14.33
15.64
14.37
12.68
15.24
17.54
14.72
29.95
14.72
14.75
76
8.80
Net margin%
13.55
11.95
9.78
11.19
11.71
9.46
11.68
14.34
14.22
14.46
22.92
14.22
11.83
94
19.23
P/E ratio (avg)x
14.82
14.20
14.71
16.01
16.02
15.97
15.95
16.97
18.48
17.92
37.46
16.97
15.99
22
25.94
EV/EBITx
42.07
39.09
35.95
34.86
31.80
33.26
36.29
39.71
34.61
34.10
14.86
34.61
35.41
44
11.55
FCF yield (avg)%
18.86
19.26
18.28
19.87
22.67
24.41
21.97
22.08
19.68
22.59
29.17
22.08
20.92
52
17.19
FCF margin%
27.51
28.56
27.94
28.46
28.18
29.03
26.41
26.46
29.19
29.55
2.19
29.03
28.32
26
1.163
FCF / Net incomex
1.545
1.704
1.995
1.974
1.948
2.223
2.289
2.492
2.798
2.856
0.329
2.492
2.109
30
29.01
ROIC%
5.49
8.15
7.61
5.62
7.78
7.82
7.53
5.25
3.68
1.23
7.83
5.25
6.57
7
12.15
Return on equity%
6.89
8.30
6.56
3.58
5.03
7.28
4.63
7.57
5.31
2.39
27.34
5.31
5.93
10
2.63
Return on assets%
20.67
22.92
20.82
20.14
21.27
20.59
21.50
23.60
21.57
22.11
4.30
21.57
21.38
31
0.70
EPS¥
0.34
0.30
0.31
0.34
0.31
0.31
0.32
0.29
0.31
0.27
0.76
(2.76%)
(3.24%)
—
12.33
EPS growth%
25.86
24.10
25.84
27.33
26.16
28.16
26.32
23.45
23.27
26.18
27.91
26.18
26.01
20
0.82
Bookvalue per sh¥
0.73
0.81
0.96
1.06
1.24
1.37
1.49
1.74
2.01
2.18
0.87
11.93%
11.52%
—
0.88
FCF per share¥
0.52
0.50
0.48
0.46
0.42
0.45
0.44
0.41
0.39
0.37
0.79
(2.65%)
(4.69%)
—
0.51
Dividend per sh¥
0.35
0.38
0.40
0.41
0.42
0.44
0.42
0.48
0.50
0.57
0.32
6.52%
5.05%
—
22.95
Div yield (avg)%
3.18
1.35
0.40
0.40
0.40
1.05
3.30
0.67
0.40
0.40
10.17
0.67
0.53
69
15.59
Payout ratio%
21.61
18.96
18.60
20.12
19.13
20.76
22.24
19.37
19.27
22.13
13.68
20.76
19.74
19
682.8
Shares (diluted)M
669.2
667.6
617.5
568.2
497.4
479.4
507.1
498.2
496.0
487.6
688.9
(0.40%)
(3.49%)
81
19.10
Buyback yield%
25.51
25.80
25.62
27.77
28.80
29.48
29.90
31.59
32.78
31.57
8.58
31.57
29.14
66
1.569
D/E ratiox
0.414
0.470
0.465
0.465
0.532
0.616
0.733
0.852
0.948
1.018
0.234
0.852
0.574
70
347.0
Enterprise value¥M
239.9
260.4
266.1
273.0
297.9
334.6
379.3
410.7
412.3
477.2
596.3
9.88%
8.56%
29
328.4
LT debt¥M
105.0
110.2
107.8
101.9
96.27
88.30
87.99
80.19
84.40
77.20
144.7
(4.32%)
(4.20%)
22
Revenue
¥634.3M
(0.11%)
1.00×
Cost of revenue
¥444.0M
(0.11%)
1.00×
Operating expenses
¥109.5M
0.16%
1.03×