83.94
Revenue¥M
512.7
533.7
565.2
590.7
630.5
658.2
682.6
707.9
748.5
768.2
92.88
4.03%
4.58%
72
9.79
Revenue growth%
22.78
23.11
22.23
23.62
21.91
22.29
20.62
23.53
25.24
25.25
23.89
23.53
22.95
43
20.44
Gross margin%
17.06
17.05
19.69
20.59
21.01
22.08
19.79
17.57
18.26
20.39
22.95
19.79
19.74
54
14.47
Operating margin%
11.39
12.46
14.74
16.66
13.75
11.85
10.81
13.15
11.04
10.47
18.15
11.04
12.15
13
22.58
Net margin%
8.46
9.03
8.41
8.12
9.28
10.33
11.83
12.30
11.58
12.30
18.43
11.83
9.80
83
37.84
P/E ratio (avg)x
27.58
25.62
23.68
21.56
19.77
19.91
21.78
22.37
22.53
22.98
20.75
22.37
22.45
92
23.53
EV/EBITx
14.77
13.88
15.59
14.58
15.38
14.03
13.59
12.44
11.32
11.18
36.98
12.44
13.96
48
16.96
FCF yield (avg)%
15.74
16.41
14.51
14.86
12.11
11.13
11.24
10.23
9.09
7.59
9.08
10.23
11.67
29
25.91
FCF margin%
23.45
21.60
22.81
23.49
24.02
25.49
26.39
27.28
29.83
30.12
29.63
27.28
24.76
82
1.654
FCF / Net incomex
0.761
0.862
0.796
0.860
0.850
0.913
0.888
0.883
0.808
0.872
1.663
0.883
0.861
45
2.77
ROIC%
9.03
10.36
10.38
8.41
6.19
3.33
1.17
3.24
1.54
0.40
8.11
1.54
4.76
14
7.06
Return on equity%
10.65
12.91
12.25
12.00
10.02
8.40
6.04
5.04
6.12
8.86
29.29
6.12
9.44
8
11.40
Return on assets%
15.63
15.85
16.46
19.17
22.11
20.24
17.69
14.86
15.06
14.63
29.25
15.06
16.16
54
0.40
EPS¥
2.28
2.36
2.31
2.31
2.48
2.58
2.98
2.93
3.41
4.08
0.45
10.51%
7.22%
—
25.46
EPS growth%
10.38
11.15
11.20
8.67
10.06
9.71
8.79
10.70
8.10
6.49
8.08
8.79
9.89
48
0.52
Bookvalue per sh¥
0.73
0.67
0.62
0.66
0.73
0.72
0.72
0.83
0.80
0.83
0.49
2.57%
2.66%
—
0.39
FCF per share¥
0.87
0.86
0.88
0.75
0.77
0.83
0.73
0.71
0.62
0.64
0.39
(3.65%)
(3.22%)
—
0.94
Dividend per sh¥
0.38
0.43
0.49
0.46
0.51
0.58
0.54
0.54
0.60
0.56
1.11
1.97%
3.41%
—
26.08
Div yield (avg)%
17.26
14.70
15.34
12.40
12.21
11.05
12.04
14.36
15.13
12.18
25.94
12.18
13.38
92
2.48
Payout ratio%
33.19
33.25
36.09
37.66
37.66
39.93
38.25
40.77
38.30
38.94
21.53
38.94
37.96
92
295.3
Shares (diluted)M
237.5
206.6
185.3
163.2
164.0
157.2
135.4
120.8
120.4
123.5
290.3
(5.51%)
(5.93%)
38
17.63
Buyback yield%
22.82
25.69
26.72
27.43
25.75
28.04
27.45
25.48
27.84
28.98
7.44
27.84
27.08
29
0.472
D/E ratiox
1.191
1.242
1.442
1.686
1.589
1.737
1.791
1.850
2.031
2.132
0.589
1.850
1.712
30
96.21
Enterprise value¥M
190.4
184.3
208.2
235.7
267.4
273.9
291.9
303.1
299.1
288.5
386.2
1.53%
5.28%
35
230.1
LT debt¥M
104.7
96.32
92.15
91.07
78.71
84.69
81.13
84.72
84.07
74.73
56.91
(1.03%)
(2.47%)
41
Revenue
¥768.2M
4.58%
1.00×
Cost of revenue
¥537.8M
4.58%
1.00×
Operating expenses
¥148.3M
4.72%
1.01×