500.9
Revenue¥M
626.5
633.5
651.2
669.5
687.3
694.0
701.4
708.8
700.6
697.9
534.2
0.31%
1.31%
22
27.57
Revenue growth%
12.16
9.41
11.32
10.54
13.05
10.50
11.08
10.67
9.37
7.76
6.30
10.50
10.60
58
22.29
Gross margin%
2.99
5.34
6.50
5.62
4.46
6.65
8.77
8.23
7.09
6.45
7.14
7.09
6.48
78
13.09
Operating margin%
3.36
2.95
3.86
2.93
3.25
3.62
1.43
0.40
2.68
2.60
14.69
2.60
2.94
17
6.93
Net margin%
26.50
26.18
25.75
24.40
25.53
26.21
24.13
26.68
26.63
25.84
16.98
26.21
26.01
92
33.64
P/E ratio (avg)x
17.05
18.89
20.30
22.71
24.44
23.29
22.36
22.36
22.32
21.09
36.64
22.36
22.34
25
19.61
EV/EBITx
8.939
8.658
10.11
11.25
12.41
14.17
16.80
19.46
18.80
19.21
8.044
18.80
13.29
45
27.91
FCF yield (avg)%
6.09
5.90
4.17
5.14
5.42
4.74
3.59
4.05
4.38
3.59
17.20
4.05
4.56
48
22.81
FCF margin%
16.86
19.60
22.31
23.39
25.39
25.91
26.51
29.39
28.33
26.71
28.08
26.71
25.65
35
0.609
FCF / Net incomex
1.296
1.249
1.266
1.329
1.291
1.309
1.243
1.180
1.359
1.418
1.741
1.309
1.293
58
20.48
ROIC%
22.08
23.79
21.91
22.81
20.30
21.91
22.43
24.17
25.94
23.98
25.05
23.98
22.62
63
28.54
Return on equity%
10.55
13.40
13.12
13.24
13.78
11.41
12.05
14.93
14.91
14.10
19.97
14.10
13.32
37
19.27
Return on assets%
19.02
19.64
19.51
18.19
17.73
15.29
16.51
17.67
20.38
20.41
24.12
17.67
18.60
92
0.45
EPS¥
1.30
1.51
1.54
1.57
1.81
2.15
2.24
2.56
2.93
3.48
0.47
13.90%
11.98%
—
27.92
EPS growth%
24.04
22.39
25.27
24.85
26.94
29.50
32.34
35.18
35.31
36.21
20.86
35.18
28.22
53
0.29
Bookvalue per sh¥
0.28
0.29
0.32
0.35
0.34
0.32
0.30
0.35
0.40
0.40
0.54
3.08%
3.35%
—
0.59
FCF per share¥
0.21
0.20
0.20
0.20
0.18
0.17
0.16
0.16
0.14
0.12
0.23
(8.22%)
(6.53%)
—
0.25
Dividend per sh¥
0.51
0.48
0.45
0.45
0.45
0.48
0.44
0.47
0.48
0.51
0.44
2.63%
(0.19%)
—
14.26
Div yield (avg)%
19.86
18.75
19.07
19.94
18.80
16.37
14.94
15.22
16.94
18.80
15.54
16.37
18.78
45
11.62
Payout ratio%
18.38
19.82
22.64
23.82
22.55
21.61
19.51
19.82
18.73
21.62
15.16
19.82
20.71
90
542.5
Shares (diluted)M
495.1
549.5
503.5
494.7
500.7
556.0
498.2
480.5
536.5
491.4
541.9
(0.37%)
(1.15%)
15
2.63
Buyback yield%
5.65
4.63
4.68
2.16
5.07
5.64
3.86
2.27
1.86
4.52
8.29
3.86
4.57
69
1.012
D/E ratiox
1.038
1.153
1.299
1.488
1.735
1.930
2.179
2.408
2.435
2.385
1.248
2.385
1.833
43
323.7
Enterprise value¥M
80.51
85.07
76.24
68.36
68.08
69.02
76.26
82.41
87.28
78.65
579.2
2.93%
0.32%
57
439.9
LT debt¥M
151.2
135.8
121.6
116.6
118.4
124.5
135.7
121.0
121.3
131.1
443.6
2.06%
(1.68%)
39
Revenue
¥697.9M
1.31%
1.00×
Cost of revenue
¥488.5M
1.31%
1.00×
Operating expenses
¥113.4M
2.12%
1.08×
Property and equipment
17.08%
Spread over hurdle
70.51%