292.4
Revenue¥M
331.4
339.4
350.6
362.8
374.7
377.7
377.2
385.3
393.2
406.7
313.3
1.65%
2.30%
59
7.65
Revenue growth%
21.39
23.88
23.06
20.79
21.95
20.01
17.13
18.74
16.90
19.26
18.62
18.74
20.40
34
22.51
Gross margin%
26.33
27.12
26.11
23.79
25.01
22.44
24.42
27.20
27.30
26.04
10.15
26.04
26.08
47
18.78
Operating margin%
17.87
17.08
14.89
17.84
18.77
16.15
17.90
20.39
21.45
20.52
29.08
20.39
17.89
62
15.90
Net margin%
24.60
26.43
24.99
27.33
26.47
28.40
28.13
29.23
30.05
28.80
29.07
28.80
27.73
28
22.01
P/E ratio (avg)x
9.374
9.738
10.31
11.53
12.82
12.76
13.14
14.16
13.44
13.44
15.22
13.44
12.79
48
6.720
EV/EBITx
36.93
39.94
40.76
39.94
37.31
34.50
34.48
33.06
30.64
31.39
33.52
33.06
35.71
31
20.30
FCF yield (avg)%
10.73
10.26
10.33
11.03
13.10
10.39
7.99
10.43
9.73
11.16
2.65
10.39
10.41
63
15.36
FCF margin%
21.02
19.57
18.32
17.41
18.35
20.73
19.72
17.09
15.46
18.42
16.61
18.42
18.38
41
1.081
FCF / Net incomex
0.443
0.420
0.456
0.440
0.503
0.468
0.461
0.480
0.435
0.442
0.266
0.461
0.450
90
23.94
ROIC%
24.48
26.37
24.79
24.53
21.71
21.68
22.99
25.05
27.69
30.25
10.92
25.05
24.66
95
24.74
Return on equity%
9.64
11.84
13.29
11.15
11.82
9.75
12.51
12.68
10.31
10.51
27.27
10.51
11.49
45
25.67
Return on assets%
16.98
15.09
13.93
15.41
12.83
14.62
13.13
10.88
12.62
11.71
2.29
12.62
13.53
86
1.05
EPS¥
1.69
1.89
2.09
2.01
2.21
2.17
2.25
2.34
2.44
2.48
1.18
2.38%
4.90%
—
19.83
EPS growth%
28.78
31.52
30.04
27.96
26.39
24.57
25.92
28.44
30.72
28.22
6.02
28.22
28.33
78
0.72
Bookvalue per sh¥
1.09
0.94
0.80
0.83
0.78
0.83
0.71
0.64
0.64
0.57
1.16
(6.07%)
(5.56%)
—
1.45
FCF per share¥
0.50
0.50
0.54
0.50
0.51
0.44
0.37
0.36
0.34
0.35
1.46
(7.54%)
(3.34%)
—
0.95
Dividend per sh¥
0.90
1.04
1.22
1.21
1.14
1.19
1.30
1.25
1.19
1.21
1.40
1.32%
3.20%
—
6.49
Div yield (avg)%
29.72
30.18
31.66
32.99
34.19
34.58
33.63
31.57
34.21
33.41
7.40
33.63
33.20
5
2.22
Payout ratio%
3.64
3.68
3.38
4.36
6.61
5.27
4.78
4.81
5.06
4.86
14.87
4.86
4.79
83
171.4
Shares (diluted)M
144.8
135.9
136.6
137.9
119.8
121.3
125.5
129.0
121.8
129.2
167.3
1.52%
(2.06%)
62
7.97
Buyback yield%
19.21
17.69
17.95
19.69
18.26
17.59
20.26
19.38
19.19
19.29
18.24
19.29
19.20
33
1.185
D/E ratiox
2.208
2.152
2.084
2.212
2.173
2.298
2.455
2.674
2.952
3.268
0.478
2.674
2.255
54
463.6
Enterprise value¥M
417.9
410.3
423.9
395.3
442.4
499.6
513.6
498.4
535.1
605.4
249.7
6.47%
4.71%
44
106.7
LT debt¥M
156.6
156.5
162.4
183.1
209.2
246.2
242.4
258.4
250.2
287.5
483.4
6.57%
7.90%
43
Revenue
¥406.7M
2.30%
1.00×
Cost of revenue
¥199.0M
2.17%
0.99×
Operating expenses
¥76.64M
2.91%
1.06×