629.1
Revenue¥M
642.5
657.2
650.7
662.4
659.1
671.7
682.3
692.4
714.2
725.5
649.0
1.94%
1.42%
11
21.34
Revenue growth%
15.78
13.03
11.79
11.57
14.01
16.77
19.12
20.72
17.97
17.86
29.01
17.97
16.28
17
24.69
Gross margin%
32.31
34.47
33.03
35.50
35.99
37.17
35.79
34.72
37.13
40.04
24.13
37.13
35.65
65
28.28
Operating margin%
11.60
12.35
13.48
12.63
13.51
13.67
15.15
13.73
15.56
18.01
18.11
15.15
13.59
20
23.00
Net margin%
10.20
10.62
9.12
12.03
11.59
12.99
15.94
14.20
16.05
15.53
12.22
15.53
12.51
5
9.421
P/E ratio (avg)x
26.19
29.87
32.78
37.33
43.95
42.68
45.35
52.86
61.28
69.22
8.608
52.86
43.32
85
18.76
EV/EBITx
8.524
8.343
8.599
9.167
8.270
8.969
9.532
10.30
9.294
8.268
20.61
9.294
8.784
53
4.05
FCF yield (avg)%
26.55
25.74
28.52
26.56
24.11
24.27
22.43
24.43
26.90
27.66
12.48
24.43
26.15
30
20.91
FCF margin%
26.76
25.36
26.46
24.69
24.02
21.49
23.28
20.81
21.40
19.41
15.21
21.40
23.65
15
0.826
FCF / Net incomex
0.346
0.345
0.367
0.408
0.415
0.393
0.432
0.430
0.429
0.440
0.708
0.430
0.411
85
3.93
ROIC%
5.79
5.63
5.28
6.79
7.00
6.23
9.05
10.84
8.17
9.46
23.56
9.05
6.90
39
13.20
Return on equity%
10.46
8.90
10.05
10.41
12.23
15.23
15.69
14.51
17.08
19.47
26.96
15.69
13.37
43
10.91
Return on assets%
20.24
22.33
24.71
21.97
20.11
21.35
19.38
18.50
19.71
21.60
15.54
19.71
20.80
55
0.41
EPS¥
0.48
0.54
0.62
0.69
0.80
0.78
0.78
0.84
0.94
0.92
0.43
2.93%
6.88%
—
11.20
EPS growth%
15.99
13.46
12.40
10.02
8.97
9.17
9.74
11.63
11.80
12.57
3.81
11.63
11.71
43
0.49
Bookvalue per sh¥
0.45
0.46
0.43
0.49
0.55
0.56
0.55
0.55
0.56
0.52
0.46
(0.91%)
1.87%
—
0.25
FCF per share¥
0.14
0.16
0.18
0.18
0.21
0.21
0.23
0.23
0.23
0.22
0.75
0.99%
3.50%
—
0.35
Dividend per sh¥
0.39
0.43
0.43
0.40
0.43
0.48
0.49
0.46
0.49
0.48
0.24
2.38%
2.37%
—
17.47
Div yield (avg)%
22.58
19.63
22.11
19.93
19.48
17.97
20.90
20.73
21.69
21.08
23.36
20.90
20.82
73
9.98
Payout ratio%
7.90
8.23
6.04
8.60
8.52
11.10
12.23
11.46
9.19
6.71
5.79
11.10
8.56
44
621.7
Shares (diluted)M
512.8
511.0
548.8
568.2
589.5
630.3
659.9
650.5
590.6
599.6
624.0
0.34%
0.95%
17
26.10
Buyback yield%
15.10
13.63
11.31
9.66
7.75
5.54
5.58
7.97
8.16
10.81
4.86
7.97
8.91
50
0.122
D/E ratiox
1.292
1.486
1.440
1.615
1.552
1.731
1.799
1.722
1.970
2.317
1.795
1.799
1.669
26
0.396
Enterprise value¥B
1.056
1.075
1.231
1.276
1.402
1.494
1.700
1.627
1.869
2.094
0.735
8.35%
7.66%
80
206.1
LT debt¥M
179.5
186.6
182.0
191.1
166.6
150.6
140.6
150.8
145.8
124.2
158.3
(5.70%)
(3.11%)
56
Revenue
¥725.5M
1.42%
1.00×
Cost of revenue
¥382.8M
1.82%
1.04×
Operating expenses
¥127.1M
1.16%
0.97×
Goodwill & intangibles
17.82%