390.8
Revenue¥M
689.8
697.7
717.0
723.2
725.3
726.8
719.0
735.1
731.1
740.7
418.5
0.42%
0.86%
29
14.81
Revenue growth%
13.69
11.47
9.33
7.38
8.44
10.94
9.77
6.84
6.28
4.53
23.59
6.84
8.88
27
20.60
Gross margin%
16.11
13.46
14.67
14.77
12.63
14.18
12.78
14.27
12.10
11.42
13.30
12.78
13.82
86
24.36
Operating margin%
13.88
16.72
16.59
15.37
17.42
16.01
18.04
17.56
16.88
18.70
18.97
17.56
16.80
45
21.51
Net margin%
16.12
17.53
20.29
22.80
23.11
23.42
25.89
25.22
23.70
21.59
19.52
23.70
22.96
67
10.89
P/E ratio (avg)x
37.26
38.83
43.25
44.48
52.14
56.97
61.30
69.26
73.16
88.56
32.17
69.26
54.55
73
25.07
EV/EBITx
31.50
33.34
33.78
30.87
33.37
30.01
27.34
29.85
32.69
36.67
37.09
30.01
32.09
56
22.86
FCF yield (avg)%
15.48
14.98
16.10
18.40
17.25
19.77
22.31
19.90
20.55
21.35
12.17
20.55
19.09
75
9.87
FCF margin%
10.91
10.94
12.03
12.88
15.65
14.17
15.90
17.78
20.02
17.73
18.60
17.73
14.91
95
0.677
FCF / Net incomex
1.472
1.559
1.764
1.895
1.867
1.800
2.022
2.182
2.178
2.317
0.170
2.178
1.881
46
28.49
ROIC%
26.20
23.54
22.09
23.07
22.08
23.21
24.69
27.23
26.65
28.35
2.07
26.65
24.11
93
15.52
Return on equity%
26.01
28.33
27.62
27.41
25.63
24.07
25.30
25.11
24.04
25.91
8.28
25.11
25.77
92
7.80
Return on assets%
7.66
6.56
8.93
9.66
7.44
7.63
4.93
4.43
4.73
4.68
3.28
4.73
7.00
49
0.48
EPS¥
0.22
0.26
0.26
0.26
0.27
0.31
0.32
0.31
0.32
0.35
0.53
5.32%
4.91%
—
21.54
EPS growth%
23.97
24.82
22.17
20.28
22.00
20.42
22.83
21.39
23.14
22.14
26.35
22.14
22.15
90
0.66
Bookvalue per sh¥
0.26
0.27
0.28
0.26
0.25
0.24
0.25
0.25
0.24
0.24
0.27
(0.86%)
(0.13%)
—
0.40
FCF per share¥
0.91
0.98
0.95
1.13
1.26
1.37
1.53
1.48
1.62
1.69
0.45
6.12%
7.36%
—
0.56
Dividend per sh¥
0.13
0.13
0.12
0.13
0.13
0.13
0.12
0.12
0.13
0.14
0.35
1.67%
(0.24%)
—
15.01
Div yield (avg)%
6.09
3.59
2.00
4.49
6.99
4.49
5.19
5.46
6.82
7.66
18.66
5.46
5.32
63
29.18
Payout ratio%
27.70
28.06
30.07
28.46
26.75
25.74
28.66
31.36
33.76
34.82
9.08
31.36
28.56
27
357.7
Shares (diluted)M
467.5
480.4
472.0
466.9
517.7
534.3
509.8
565.2
569.6
609.8
372.4
3.33%
4.14%
73
14.89
Buyback yield%
15.88
15.63
16.69
16.05
15.66
18.28
20.53
21.62
19.11
19.49
16.12
19.49
17.48
46
0.381
D/E ratiox
1.405
1.338
1.383
1.617
1.883
2.028
2.295
2.657
3.054
3.508
0.774
2.657
1.956
21
235.3
Enterprise value¥M
522.1
517.1
537.7
505.0
473.3
467.1
507.1
463.9
490.8
495.4
261.9
0.92%
0.12%
38
456.0
LT debt¥M
182.5
195.0
180.1
192.3
198.9
216.5
217.7
201.6
187.6
175.7
299.7
(2.45%)
(1.63%)
5
Revenue
¥740.7M
0.86%
1.00×
Cost of revenue
¥380.7M
0.77%
0.99×
Operating expenses
¥109.1M
1.31%
1.05×
Return on capital
107.49%
Spread over hurdle
99.17%