638.8
Revenue¥M
491.1
511.1
531.2
549.4
578.1
618.4
646.5
670.5
705.6
745.6
691.6
5.22%
4.73%
10
29.18
Revenue growth%
30.48
30.74
31.36
30.81
31.47
34.31
31.83
31.54
29.13
32.00
21.74
31.83
31.42
35
3.95
Gross margin%
11.44
12.26
9.88
9.81
10.23
10.69
13.53
12.50
9.51
9.03
5.11
10.69
10.46
88
7.68
Operating margin%
4.40
4.78
2.38
0.61
1.91
0.40
1.59
4.03
5.54
3.20
25.46
3.20
2.79
27
15.31
Net margin%
16.72
14.93
16.18
18.36
20.42
18.37
20.81
21.38
21.65
23.01
2.58
21.38
19.39
72
29.51
P/E ratio (avg)x
12.88
12.26
11.91
11.95
12.79
12.87
14.26
13.75
13.45
14.38
27.66
13.75
12.88
69
33.57
EV/EBITx
29.49
35.00
35.54
38.91
42.38
46.04
53.11
62.55
73.53
81.90
32.42
62.55
44.21
12
26.39
FCF yield (avg)%
16.88
19.81
18.53
21.49
23.41
23.54
24.56
27.48
30.25
29.81
20.54
27.48
23.47
52
15.83
FCF margin%
13.39
10.96
11.59
10.11
8.66
10.59
11.24
10.50
8.42
6.73
11.59
10.50
10.54
92
1.582
FCF / Net incomex
1.214
1.214
1.178
1.300
1.282
1.215
1.365
1.410
1.570
1.858
0.628
1.410
1.291
59
9.69
ROIC%
16.06
13.58
13.88
13.35
14.58
15.41
13.59
12.84
13.87
14.02
28.47
13.87
13.87
78
25.84
Return on equity%
36.17
37.16
36.10
38.11
35.87
33.61
31.93
30.94
31.17
30.61
23.98
31.17
34.74
79
10.56
Return on assets%
6.88
6.95
6.24
7.44
6.77
3.81
3.85
5.42
5.11
4.01
4.97
4.01
5.83
8
0.75
EPS¥
0.17
0.17
0.18
0.17
0.18
0.19
0.21
0.20
0.20
0.21
0.80
3.15%
1.60%
—
12.05
EPS growth%
20.51
18.55
19.12
21.35
21.70
24.68
24.33
24.71
23.76
20.91
12.68
24.33
21.53
59
0.17
Bookvalue per sh¥
0.59
0.68
0.77
0.86
0.91
1.04
1.02
1.06
1.16
1.33
0.76
7.97%
9.97%
—
0.54
FCF per share¥
1.03
1.02
1.11
1.29
1.53
1.71
1.90
2.13
2.21
2.32
0.41
8.64%
8.32%
—
0.85
Dividend per sh¥
0.26
0.24
0.26
0.25
0.22
0.22
0.23
0.20
0.21
0.18
0.13
(3.65%)
(4.37%)
—
29.26
Div yield (avg)%
23.01
25.37
23.82
26.40
27.49
28.13
31.02
28.81
28.18
26.36
8.41
28.18
26.94
69
7.97
Payout ratio%
16.13
15.06
13.50
14.92
15.76
15.66
12.98
14.41
17.28
19.66
16.87
15.66
15.36
75
422.7
Shares (diluted)M
361.1
305.4
298.9
283.2
284.5
285.5
299.4
279.4
294.0
281.4
438.3
(0.22%)
(4.13%)
49
2.07
Buyback yield%
8.56
6.21
8.89
6.92
6.15
4.65
2.59
0.40
0.40
3.30
3.41
2.59
5.40
48
1.737
D/E ratiox
1.198
1.235
1.381
1.502
1.456
1.407
1.374
1.251
1.242
1.302
0.475
1.302
1.338
50
0.548
Enterprise value¥B
0.618
0.612
0.634
0.626
0.651
0.757
0.899
0.954
0.930
1.088
0.366
10.82%
7.49%
63
274.2
LT debt¥M
355.8
396.8
465.6
472.8
509.5
575.8
589.3
575.9
648.1
647.1
126.5
4.90%
6.41%
55
Revenue
¥745.6M
4.73%
1.00×
Cost of revenue
¥325.3M
4.55%
0.98×
Operating expenses
¥171.7M
4.53%
0.98×