394.1
Revenue¥M
606.3
610.0
603.4
603.7
594.5
604.5
600.3
592.5
597.5
589.6
412.9
(0.16%)
(0.49%)
49
16.09
Revenue growth%
28.21
27.45
24.60
24.69
25.13
26.74
28.15
27.47
26.02
28.06
24.56
27.47
27.09
59
24.03
Gross margin%
13.22
15.18
12.95
14.32
12.39
12.30
10.31
8.27
5.75
8.43
6.96
8.43
12.34
7
23.25
Operating margin%
27.65
26.17
23.48
21.96
19.81
18.62
21.10
21.85
21.13
23.12
6.87
21.13
21.90
26
3.15
Net margin%
2.66
4.94
2.48
4.17
4.66
6.12
5.90
4.92
4.85
4.89
23.20
4.92
4.87
58
21.78
P/E ratio (avg)x
43.05
43.50
49.15
55.73
59.90
66.32
75.37
85.38
99.88
106.0
30.64
85.38
63.11
71
14.01
EV/EBITx
55.67
65.47
74.41
72.89
73.99
72.49
75.76
75.30
83.23
101.3
32.96
75.76
74.20
20
5.83
FCF yield (avg)%
29.44
28.15
27.53
29.27
28.33
28.27
27.14
28.84
28.95
28.46
22.01
28.46
28.39
43
7.10
FCF margin%
8.41
8.20
6.46
5.78
6.37
5.90
4.75
1.95
2.15
1.02
2.17
2.15
5.84
34
0.703
FCF / Net incomex
0.810
0.852
0.808
0.776
0.784
0.771
0.675
0.671
0.644
0.598
0.121
0.671
0.773
72
5.43
ROIC%
8.73
7.78
10.39
12.92
15.70
15.31
12.96
12.73
9.89
9.44
9.37
12.73
11.56
51
10.02
Return on equity%
16.23
17.61
17.06
16.18
17.81
19.64
21.61
21.96
21.32
22.53
4.03
21.61
18.73
64
17.79
Return on assets%
11.37
10.07
11.70
12.81
11.93
12.44
11.96
9.14
10.90
10.92
7.13
10.92
11.54
62
0.70
EPS¥
1.07
1.08
1.09
1.14
1.35
1.40
1.50
1.79
1.82
2.12
0.72
9.47%
8.43%
—
16.79
EPS growth%
10.54
13.01
12.19
11.45
10.65
11.49
10.68
11.85
9.37
10.56
6.98
10.68
11.07
40
0.48
Bookvalue per sh¥
1.45
1.64
1.82
1.97
2.09
2.28
2.49
2.44
2.38
2.65
0.35
4.85%
7.49%
—
0.28
FCF per share¥
1.33
1.47
1.58
1.78
1.72
1.86
2.13
2.02
2.27
2.52
0.22
7.94%
8.01%
—
1.28
Dividend per sh¥
0.57
0.56
0.53
0.56
0.61
0.66
0.66
0.62
0.59
0.67
1.26
1.98%
2.92%
—
4.65
Div yield (avg)%
16.20
13.49
11.06
11.55
10.80
11.23
9.17
9.39
12.25
14.99
7.92
11.23
11.39
95
21.65
Payout ratio%
9.06
7.12
5.61
4.58
7.40
4.79
2.40
4.72
4.37
4.81
29.11
4.72
4.80
5
203.8
Shares (diluted)M
215.9
194.3
173.4
155.0
163.8
176.4
195.3
210.3
236.1
261.9
204.0
9.84%
1.40%
58
9.68
Buyback yield%
15.38
16.62
14.12
16.55
19.38
19.24
19.75
20.52
21.50
21.53
17.40
20.52
19.31
85
1.340
D/E ratiox
0.844
0.774
0.696
0.709
0.662
0.684
0.719
0.718
0.642
0.687
0.819
0.687
0.703
7
137.5
Enterprise value¥M
557.9
594.6
577.1
659.4
675.4
726.2
871.9
969.9
973.4
981.6
476.9
7.77%
7.71%
26
485.6
LT debt¥M
362.1
317.3
274.3
252.6
256.8
257.2
221.7
216.8
207.4
194.1
209.3
(5.45%)
(5.80%)
61
Revenue
¥589.6M
(0.49%)
1.00×
Cost of revenue
¥406.2M
(0.41%)
1.01×
Operating expenses
¥62.75M
(1.07%)
0.94×
Property and equipment
18.26%
Goodwill & intangibles
14.73%