277.8
Revenue¥M
445.1
447.8
469.3
476.2
488.9
496.5
519.5
544.4
569.0
569.3
284.9
3.09%
2.50%
28
26.73
Revenue growth%
7.05
9.65
11.79
14.38
13.24
11.84
14.62
15.65
16.00
17.93
14.78
15.65
13.81
85
18.89
Gross margin%
23.44
23.79
21.21
23.89
21.12
19.80
21.84
24.47
27.06
24.63
2.26
24.47
23.62
29
25.04
Operating margin%
9.20
11.49
10.98
13.24
14.98
15.46
14.00
14.27
14.57
14.41
29.72
14.41
14.13
60
12.26
Net margin%
25.18
26.14
28.80
25.99
28.62
27.97
26.48
27.45
26.99
27.06
17.12
27.06
27.03
55
30.12
P/E ratio (avg)x
16.17
17.84
19.61
19.28
19.37
21.12
23.85
23.59
26.15
26.42
23.00
23.85
20.36
81
23.76
EV/EBITx
27.15
26.29
24.07
26.96
30.03
28.07
30.82
29.20
26.30
26.80
22.54
28.07
27.06
6
5.52
FCF yield (avg)%
3.80
2.49
0.40
0.40
2.20
5.10
7.18
7.78
7.69
5.75
10.32
7.18
4.45
94
8.42
FCF margin%
22.74
22.34
24.65
22.58
25.13
25.60
27.44
30.24
30.50
30.41
16.39
30.24
25.37
86
0.534
FCF / Net incomex
1.744
2.054
2.434
2.845
3.139
3.039
3.389
3.732
3.651
3.617
1.121
3.617
3.089
55
16.97
ROIC%
21.43
18.86
18.51
18.87
18.79
16.51
18.01
17.11
15.45
14.88
23.70
16.51
18.26
66
29.72
Return on equity%
3.29
6.14
7.55
8.92
6.04
3.33
3.86
5.94
7.30
7.87
19.54
5.94
6.09
28
13.87
Return on assets%
13.82
16.17
18.12
21.05
23.11
22.83
23.70
21.18
23.54
26.23
29.35
23.54
22.00
41
0.55
EPS¥
0.17
0.19
0.19
0.18
0.19
0.18
0.17
0.16
0.19
0.18
0.61
(1.27%)
0.09%
—
28.06
EPS growth%
16.31
15.05
13.14
14.13
14.58
15.77
15.21
14.15
13.06
14.34
11.83
14.34
14.46
51
0.54
Bookvalue per sh¥
0.22
0.24
0.24
0.22
0.21
0.18
0.16
0.18
0.17
0.16
0.12
(4.83%)
(3.90%)
—
0.47
FCF per share¥
0.79
0.79
0.79
0.76
0.83
0.95
0.93
0.98
1.12
1.14
0.30
6.39%
4.96%
—
0.61
Dividend per sh¥
0.22
0.23
0.24
0.22
0.20
0.20
0.21
0.22
0.24
0.25
0.26
4.24%
1.31%
—
13.22
Div yield (avg)%
22.96
23.13
22.61
21.97
20.87
22.59
21.34
20.96
21.61
22.68
29.19
21.61
22.28
90
22.20
Payout ratio%
11.24
10.79
11.82
10.96
8.17
7.18
8.64
5.92
5.40
3.02
4.68
5.92
8.41
94
586.9
Shares (diluted)M
824.8
872.5
858.5
788.6
819.8
890.0
909.3
924.7
890.7
849.2
611.2
0.71%
1.52%
91
28.13
Buyback yield%
13.46
13.62
15.40
12.70
14.11
15.51
14.35
16.66
15.69
18.50
16.13
15.69
14.87
43
1.337
D/E ratiox
1.839
1.971
2.135
2.442
2.389
2.839
3.341
3.597
3.548
3.668
1.052
3.548
2.641
25
241.3
Enterprise value¥M
119.4
122.7
112.5
128.3
130.9
150.2
140.0
147.2
136.3
152.1
321.2
3.05%
1.65%
55
428.9
LT debt¥M
356.9
406.4
406.6
390.3
400.6
393.5
426.5
459.4
473.0
509.2
392.2
4.91%
4.43%
66
Revenue
¥569.3M
2.50%
1.00×
Cost of revenue
¥368.4M
2.57%
1.01×
Operating expenses
¥125.7M
2.39%
0.99×
Spread over hurdle
12.07%