544.4
Revenue¥M
815.2
806.9
797.3
793.9
796.6
802.7
812.6
827.9
852.5
866.8
556.7
1.70%
0.73%
41
4.64
Revenue growth%
23.88
21.58
19.13
20.28
21.42
21.92
24.50
23.64
24.29
26.09
15.61
24.29
22.78
6
14.42
Gross margin%
9.14
11.97
13.71
13.69
12.63
15.00
16.80
15.17
15.38
12.94
5.83
15.17
13.70
92
12.68
Operating margin%
20.13
19.45
22.43
22.44
19.97
20.82
21.57
23.70
21.63
22.01
11.49
21.63
21.60
84
15.12
Net margin%
18.27
19.43
16.78
19.24
17.53
16.50
16.57
19.54
18.87
20.65
12.63
18.87
18.57
76
36.65
P/E ratio (avg)x
41.48
46.37
47.74
49.25
49.28
48.99
45.83
50.56
47.69
51.44
12.51
48.99
48.37
93
37.32
EV/EBITx
9.239
8.857
8.932
10.08
10.06
9.733
9.472
10.52
11.17
11.29
23.31
10.52
9.897
87
23.38
FCF yield (avg)%
17.50
20.33
19.19
19.49
17.73
15.41
17.45
15.05
15.09
17.54
22.09
15.41
17.52
6
7.96
FCF margin%
18.37
16.00
15.59
13.18
13.03
10.42
9.50
7.22
5.46
5.38
28.17
7.22
11.73
67
1.221
FCF / Net incomex
0.469
0.547
0.594
0.644
0.682
0.744
0.780
0.773
0.772
0.884
0.143
0.773
0.713
22
24.31
ROIC%
2.87
2.39
0.66
3.31
0.79
3.12
0.40
0.40
1.92
0.40
19.25
0.40
1.36
28
17.89
Return on equity%
4.02
3.73
1.13
3.96
3.99
6.20
5.98
8.31
6.51
5.38
18.91
6.20
4.70
80
12.96
Return on assets%
15.34
16.71
14.60
13.71
14.61
17.59
19.42
22.37
22.27
24.37
15.90
22.27
17.15
16
1.73
EPS¥
1.60
1.68
1.85
1.64
1.71
1.89
2.08
2.24
2.44
2.19
1.86
5.05%
2.43%
—
3.45
EPS growth%
24.73
25.68
25.30
26.08
28.60
25.69
26.80
25.12
27.99
27.84
28.18
26.80
25.88
70
1.76
Bookvalue per sh¥
2.50
2.39
2.30
2.17
2.42
2.73
2.91
3.04
3.19
3.09
0.35
5.01%
1.31%
—
0.92
FCF per share¥
0.59
0.57
0.55
0.58
0.61
0.70
0.80
0.87
0.93
0.92
1.66
8.67%
4.58%
—
0.31
Dividend per sh¥
0.82
0.82
0.73
0.63
0.56
0.52
0.54
0.58
0.63
0.61
1.34
1.74%
(2.21%)
—
17.03
Div yield (avg)%
25.39
25.59
26.21
24.15
26.83
26.87
28.76
30.17
27.40
27.32
24.05
27.40
26.85
67
26.61
Payout ratio%
2.53
1.78
0.40
2.44
4.40
6.64
6.44
6.15
4.78
7.37
24.03
6.44
4.59
37
240.2
Shares (diluted)M
223.7
219.2
239.2
232.6
234.8
213.3
204.6
222.9
242.5
233.5
234.1
(0.11%)
0.03%
38
18.29
Buyback yield%
20.27
19.83
19.14
16.95
14.76
15.88
15.92
14.09
13.32
11.57
20.15
14.09
15.90
81
1.580
D/E ratiox
0.442
0.491
0.449
0.435
0.411
0.378
0.352
0.342
0.318
0.335
0.915
0.342
0.394
84
438.1
Enterprise value¥M
119.0
139.3
152.2
180.6
182.3
202.5
202.9
224.1
232.4
265.4
71.69
7.80%
8.62%
87
0.319
LT debt¥B
0.982
0.970
0.939
1.100
1.155
1.177
1.336
1.391
1.598
1.765
0.247
8.85%
7.42%
14
Revenue
¥866.8M
0.73%
1.00×
Cost of revenue
¥419.6M
1.02%
1.03×
Operating expenses
¥193.4M
0.44%
0.97×
Property and equipment
14.64%