157.6
Revenue¥M
555.5
583.7
617.7
629.1
669.2
684.3
705.7
724.4
737.0
753.0
168.5
2.39%
3.75%
95
5.70
Revenue growth%
6.54
5.15
6.32
7.05
4.55
2.92
2.02
0.71
0.40
3.13
19.72
2.02
3.84
90
28.03
Gross margin%
8.83
8.43
9.56
7.02
7.40
7.45
10.03
9.29
11.63
12.81
26.80
10.03
9.06
11
17.62
Operating margin%
4.29
3.38
3.11
3.87
1.05
2.23
2.49
2.46
0.40
0.76
3.70
2.23
2.48
57
5.53
Net margin%
12.52
12.71
10.54
13.24
13.72
11.17
8.51
6.64
5.56
5.56
8.35
6.64
10.86
66
20.36
P/E ratio (avg)x
30.65
31.89
29.42
30.29
33.01
33.65
32.53
33.53
36.74
37.09
23.61
33.65
32.77
88
11.96
EV/EBITx
43.10
41.07
41.31
41.21
43.08
45.96
45.45
43.73
46.74
47.23
23.05
45.96
43.41
53
9.96
FCF yield (avg)%
27.75
27.74
26.77
25.56
25.82
25.29
23.65
22.46
19.86
20.70
29.86
22.46
25.43
42
2.06
FCF margin%
8.25
6.40
8.49
9.38
10.27
12.84
12.83
15.83
13.56
11.35
26.39
12.84
10.81
16
1.472
FCF / Net incomex
1.060
1.066
0.965
0.987
1.052
1.015
0.985
1.086
1.189
1.172
1.732
1.086
1.056
50
26.43
ROIC%
3.84
2.76
5.13
2.25
0.40
0.40
1.88
0.40
1.20
0.40
26.19
0.40
1.54
44
3.16
Return on equity%
34.03
33.25
32.60
30.11
28.50
26.60
24.79
22.81
19.82
20.01
29.50
22.81
27.55
65
15.43
Return on assets%
15.38
15.08
16.30
18.78
20.94
21.34
18.83
20.99
22.97
23.89
8.61
21.34
19.89
33
0.21
EPS¥
0.92
0.93
0.94
0.95
0.99
0.97
0.92
0.84
0.80
0.83
0.23
(3.48%)
(1.51%)
—
26.30
EPS growth%
26.59
25.34
27.95
29.98
30.33
28.31
29.31
29.56
32.28
31.57
16.09
29.56
29.43
73
0.45
Bookvalue per sh¥
0.59
0.58
0.56
0.54
0.58
0.52
0.52
0.56
0.52
0.51
0.87
(2.28%)
(1.86%)
—
0.23
FCF per share¥
1.23
1.19
1.31
1.49
1.65
1.69
1.66
1.79
2.02
2.37
0.97
7.48%
6.79%
—
1.06
Dividend per sh¥
1.22
1.21
1.31
1.57
1.63
1.59
1.88
2.17
2.47
2.53
1.13
9.20%
9.41%
—
5.48
Div yield (avg)%
0.40
0.40
0.40
0.40
0.40
0.40
0.40
1.89
0.40
2.46
3.09
0.40
0.40
60
25.29
Payout ratio%
23.79
22.24
23.99
22.04
20.08
17.51
20.46
21.96
19.20
19.67
3.14
19.67
21.21
76
297.5
Shares (diluted)M
352.4
361.6
411.8
442.1
435.3
479.2
519.3
586.8
678.5
786.3
299.2
12.56%
7.68%
87
20.33
Buyback yield%
12.76
15.67
16.36
15.10
14.44
16.32
13.34
10.87
10.27
9.43
7.18
10.87
13.89
36
1.710
D/E ratiox
1.983
2.165
2.561
2.645
2.931
3.423
3.740
3.726
3.730
4.387
0.155
3.730
3.177
94
701.9
Enterprise value¥M
385.3
343.3
342.2
348.5
322.0
308.6
284.2
307.4
303.7
301.4
656.9
(1.31%)
(3.79%)
72
407.6
LT debt¥M
191.1
204.4
226.6
267.2
283.9
302.8
328.4
339.6
337.1
348.0
616.2
4.16%
7.53%
71
Revenue
¥753.0M
3.75%
1.00×
Cost of revenue
¥527.1M
3.75%
1.00×
Operating expenses
¥130.4M
2.69%
0.90×