616.2
Revenue¥M
801.4
800.5
824.9
846.4
839.9
832.0
842.5
868.1
900.0
931.3
677.3
2.09%
1.83%
35
28.39
Revenue growth%
1.86
2.10
0.40
2.00
4.58
3.86
6.18
3.25
3.28
3.52
12.97
3.52
3.26
85
12.59
Gross margin%
23.70
26.40
24.49
25.91
26.52
24.29
25.01
24.34
24.86
24.58
25.96
24.58
24.72
11
4.89
Operating margin%
9.58
10.64
12.38
11.21
9.10
6.16
7.81
9.77
10.61
13.20
23.31
9.77
10.19
46
10.49
Net margin%
18.55
15.59
15.45
12.54
14.21
13.76
16.67
13.90
13.22
13.91
9.20
13.90
14.06
51
36.63
P/E ratio (avg)x
10.17
10.65
11.08
10.28
10.03
9.273
10.30
10.16
9.533
9.766
6.750
9.766
10.17
21
12.21
EV/EBITx
39.48
46.02
50.46
52.18
54.19
54.09
62.74
70.80
82.58
86.93
36.83
70.80
54.14
71
6.12
FCF yield (avg)%
8.75
11.15
8.67
11.66
9.93
8.69
9.88
12.79
12.21
14.05
6.88
12.21
10.54
34
18.32
FCF margin%
6.37
4.23
4.47
3.96
6.90
7.87
5.34
8.27
6.13
3.86
20.50
6.13
5.73
45
1.009
FCF / Net incomex
1.273
1.339
1.299
1.396
1.328
1.233
1.101
1.186
1.203
1.130
1.585
1.186
1.253
49
26.74
ROIC%
27.25
28.86
30.02
31.59
29.79
26.79
28.83
29.79
30.96
33.54
2.06
29.79
29.79
95
14.87
Return on equity%
2.34
3.44
1.86
3.14
6.04
4.45
6.94
5.72
3.35
2.93
13.28
4.45
3.40
58
26.68
Return on assets%
20.48
20.56
22.72
24.55
23.96
23.20
23.74
24.84
23.26
25.51
14.21
23.74
23.50
13
0.72
EPS¥
0.21
0.21
0.20
0.21
0.21
0.21
0.19
0.19
0.17
0.17
0.75
(4.34%)
(1.73%)
—
5.62
EPS growth%
24.99
26.69
23.81
24.56
26.56
27.97
30.77
32.70
30.63
33.14
7.97
30.77
27.33
88
1.89
Bookvalue per sh¥
0.67
0.74
0.67
0.66
0.68
0.71
0.77
0.77
0.71
0.66
1.26
(0.47%)
(0.48%)
—
0.48
FCF per share¥
1.53
1.62
1.86
2.01
2.20
2.25
2.10
2.06
2.10
1.98
0.29
(2.14%)
3.41%
—
0.72
Dividend per sh¥
0.52
0.57
0.66
0.64
0.69
0.73
0.78
0.80
0.77
0.89
1.87
5.19%
5.44%
—
25.06
Div yield (avg)%
1.72
1.65
3.27
0.97
1.12
3.53
6.50
6.62
5.89
7.77
25.04
6.50
3.40
17
21.06
Payout ratio%
4.08
4.70
4.50
6.65
6.59
8.98
10.11
8.80
7.23
9.77
11.70
8.98
6.94
34
388.0
Shares (diluted)M
289.8
254.9
255.9
227.5
244.2
236.2
212.0
191.7
186.2
168.7
397.5
(7.13%)
(5.67%)
55
15.61
Buyback yield%
17.04
16.05
17.73
18.28
20.26
22.60
24.43
22.41
24.58
23.68
13.96
23.68
21.34
10
1.488
D/E ratiox
1.509
1.714
1.793
2.121
2.111
2.243
2.250
2.644
3.056
3.107
1.627
2.644
2.182
91
452.3
Enterprise value¥M
142.4
156.6
171.8
171.5
157.2
142.7
129.5
134.2
120.6
118.3
256.6
(5.52%)
(1.50%)
84
714.8
LT debt¥M
756.3
754.2
672.3
721.3
635.6
614.3
651.3
646.8
691.6
748.2
391.0
3.32%
0.09%
18
Revenue
¥931.3M
1.83%
1.00×
Cost of revenue
¥651.9M
1.83%
1.00×
Operating expenses
¥144.7M
1.23%
0.94×