426.7
Revenue¥M
567.5
566.3
565.4
580.5
593.7
607.0
607.1
597.6
594.5
600.0
443.1
0.21%
0.44%
14
11.25
Revenue growth%
18.64
19.93
18.44
19.93
20.31
18.98
21.11
23.17
24.86
26.62
17.83
23.17
20.12
94
4.50
Gross margin%
21.71
19.55
22.54
20.23
18.31
21.13
19.96
21.58
21.37
18.60
18.43
21.13
20.68
80
28.45
Operating margin%
20.10
20.70
21.58
19.11
19.27
19.44
17.46
19.16
16.57
14.16
26.07
17.46
19.21
85
3.48
Net margin%
12.72
15.18
15.74
15.10
14.99
15.34
12.74
11.31
9.27
6.64
9.58
11.31
13.86
40
17.24
P/E ratio (avg)x
12.60
14.64
16.15
17.36
18.05
19.21
21.64
24.65
28.77
33.96
18.11
24.65
18.63
12
14.22
EV/EBITx
35.75
33.51
31.15
33.49
33.47
36.94
40.39
36.96
39.96
41.34
29.53
39.96
36.34
57
14.07
FCF yield (avg)%
18.08
20.82
19.36
20.88
20.94
21.57
20.97
19.88
20.27
19.32
19.02
20.27
20.54
20
25.93
FCF margin%
8.82
10.71
8.70
9.29
11.33
13.23
12.73
14.43
14.18
16.20
8.16
14.18
12.03
80
1.425
FCF / Net incomex
0.829
0.961
1.032
1.193
1.241
1.395
1.341
1.416
1.494
1.483
1.605
1.416
1.291
14
10.65
ROIC%
24.38
23.34
24.54
22.96
20.45
21.47
23.84
22.97
23.77
21.60
6.96
22.97
23.16
41
8.24
Return on equity%
12.62
11.59
13.74
13.62
14.55
11.57
12.72
10.92
8.41
5.49
14.94
10.92
12.10
35
19.54
Return on assets%
23.22
24.35
24.91
23.39
21.07
23.68
20.77
20.75
19.58
19.23
8.84
20.75
22.14
10
0.59
EPS¥
0.55
0.58
0.59
0.53
0.49
0.46
0.42
0.44
0.40
0.35
0.62
(6.50%)
(5.24%)
—
27.90
EPS growth%
5.60
3.20
2.93
2.25
3.30
4.78
3.26
2.40
4.38
2.09
29.35
3.26
3.23
24
0.26
Bookvalue per sh¥
0.67
0.72
0.77
0.83
0.79
0.85
0.80
0.72
0.68
0.68
0.28
(3.15%)
0.76%
—
0.67
FCF per share¥
0.58
0.56
0.60
0.61
0.59
0.64
0.56
0.52
0.56
0.56
0.10
(0.91%)
(0.69%)
—
0.20
Dividend per sh¥
0.46
0.47
0.44
0.42
0.38
0.37
0.41
0.43
0.41
0.45
0.68
3.55%
(1.68%)
—
4.80
Div yield (avg)%
23.65
25.24
24.20
21.65
19.92
20.26
19.89
21.91
23.40
21.91
18.21
21.91
21.91
15
15.77
Payout ratio%
27.51
25.71
23.13
22.80
22.61
23.13
21.08
20.93
19.29
18.14
2.99
20.93
22.70
36
348.0
Shares (diluted)M
353.3
369.5
317.4
305.1
282.9
278.8
290.6
247.9
234.8
252.3
348.4
(2.27%)
(3.76%)
42
18.58
Buyback yield%
11.33
9.64
10.06
8.76
7.87
5.60
4.07
5.59
5.30
4.11
26.67
5.30
6.74
32
1.520
D/E ratiox
1.776
1.890
1.938
1.805
1.880
1.805
1.667
1.619
1.555
1.446
1.328
1.619
1.790
73
212.7
Enterprise value¥M
63.17
68.17
73.74
85.87
82.73
91.11
93.28
89.26
96.88
107.0
326.3
5.27%
6.18%
76
141.6
LT debt¥M
286.6
292.7
304.8
277.4
281.8
307.8
326.9
359.3
362.5
392.7
277.2
6.86%
3.88%
55
Revenue
¥600.0M
0.44%
1.00×
Cost of revenue
¥406.0M
0.57%
1.01×
Operating expenses
¥72.49M
0.38%
0.99×