474.5
Revenue¥M
658.0
650.6
669.7
668.0
672.7
667.7
677.7
691.8
704.2
697.0
484.9
0.71%
0.70%
53
13.70
Revenue growth%
23.06
22.13
24.10
22.66
24.54
23.88
25.52
26.29
27.29
26.37
7.28
26.29
24.32
69
28.77
Gross margin%
21.07
21.19
18.21
17.99
16.41
16.73
19.71
20.11
17.76
15.58
27.63
17.76
18.10
60
23.98
Operating margin%
0.40
2.98
0.61
0.40
0.61
2.97
4.14
4.08
3.53
1.84
12.38
3.53
2.41
22
11.83
Net margin%
9.09
11.43
13.91
10.93
8.46
7.59
7.17
5.84
4.55
7.35
25.18
7.17
8.03
41
22.18
P/E ratio (avg)x
14.41
16.11
18.00
16.34
15.33
16.68
18.65
18.69
18.95
19.46
22.67
18.69
17.34
11
27.99
EV/EBITx
24.58
28.23
26.19
28.11
26.84
25.06
24.10
26.94
26.44
30.47
33.69
26.44
26.64
48
24.18
FCF yield (avg)%
28.11
25.44
23.67
25.21
27.23
25.20
24.90
22.91
20.14
19.86
21.74
22.91
25.05
53
2.33
FCF margin%
30.43
32.79
35.21
37.82
40.11
38.37
35.87
36.27
39.13
36.49
14.59
36.49
36.38
69
1.518
FCF / Net incomex
1.314
1.207
1.174
1.258
1.090
0.977
0.870
0.916
0.846
0.766
0.944
0.870
1.033
34
23.46
ROIC%
30.79
33.49
34.79
35.99
36.03
33.37
33.27
31.11
29.46
26.63
4.69
31.11
33.32
47
8.99
Return on equity%
17.16
17.67
15.17
16.00
13.49
11.51
13.85
15.42
13.47
16.09
8.30
13.85
15.30
46
14.03
Return on assets%
17.62
14.65
14.43
15.02
13.65
14.02
13.80
16.31
15.73
12.94
28.18
14.02
14.54
38
0.26
EPS¥
0.84
0.97
1.06
1.08
1.09
1.07
1.28
1.46
1.71
1.91
0.27
11.96%
8.24%
—
23.29
EPS growth%
14.55
17.20
15.10
16.09
15.46
15.32
14.04
14.90
16.05
17.80
21.40
15.32
15.39
86
0.13
Bookvalue per sh¥
0.10
0.10
0.10
0.09
0.09
0.09
0.09
0.07
0.08
0.08
0.19
(3.67%)
(2.63%)
—
0.25
FCF per share¥
0.27
0.28
0.26
0.28
0.33
0.31
0.35
0.40
0.38
0.38
0.31
3.06%
4.30%
—
0.47
Dividend per sh¥
0.27
0.27
0.27
0.25
0.26
0.27
0.31
0.31
0.32
0.30
0.42
2.95%
(0.04%)
—
10.21
Div yield (avg)%
2.46
3.83
2.30
3.27
3.54
4.99
2.44
5.09
8.02
7.15
24.83
5.09
3.69
56
25.46
Payout ratio%
12.46
14.67
15.80
13.95
13.95
16.60
14.01
15.53
16.40
18.89
24.28
16.40
15.10
32
1.328
Shares (diluted)B
1.487
1.656
1.767
1.964
1.941
2.082
1.971
2.042
2.124
2.238
1.374
2.89%
4.51%
18
5.96
Buyback yield%
16.85
13.96
14.33
12.18
12.99
12.52
11.55
12.73
10.68
12.68
23.12
12.52
12.70
74
0.579
D/E ratiox
2.005
1.919
1.938
1.943
1.787
1.884
2.087
2.147
2.128
2.161
0.602
2.128
1.974
65
837.7
Enterprise value¥M
397.0
442.7
521.1
529.7
610.5
726.8
722.6
702.0
715.5
765.9
722.5
4.64%
6.87%
5
216.1
LT debt¥M
580.6
662.3
680.7
653.9
602.3
623.0
644.2
628.0
619.1
622.0
448.5
0.64%
0.08%
20
Revenue
¥697.0M
0.70%
1.00×
Cost of revenue
¥487.9M
0.70%
1.00×
Operating expenses
¥123.8M
0.36%
0.97×