614.5
Revenue¥M
524.7
537.7
525.9
523.3
536.5
525.0
530.7
541.2
548.9
552.7
670.6
0.60%
0.40%
12
7.73
Revenue growth%
17.07
16.31
14.91
17.79
16.88
17.50
20.06
22.21
22.03
24.29
4.23
22.03
17.64
42
17.07
Gross margin%
19.28
19.56
18.25
15.72
16.24
14.09
15.74
13.55
16.42
17.33
19.05
15.74
16.33
26
17.36
Operating margin%
16.25
15.99
13.38
12.57
14.96
12.02
11.64
14.35
12.46
9.83
16.01
12.02
12.97
56
18.59
Net margin%
1.13
3.21
0.84
2.17
1.38
0.40
0.40
0.60
1.38
2.08
14.50
0.60
1.25
69
6.084
P/E ratio (avg)x
10.44
11.99
14.22
17.06
17.10
20.05
21.81
24.67
24.30
27.05
8.003
24.30
18.58
20
24.62
EV/EBITx
39.91
47.71
53.72
56.31
66.87
68.82
78.61
76.28
76.40
76.43
35.55
76.40
67.84
64
10.32
FCF yield (avg)%
13.74
13.51
11.86
13.04
12.91
15.62
13.07
11.70
13.87
12.90
28.47
13.07
13.05
66
15.22
FCF margin%
7.57
10.52
10.14
9.23
9.95
7.91
7.56
5.99
8.47
9.41
24.34
7.91
8.85
59
0.598
FCF / Net incomex
1.379
1.338
1.179
1.259
1.314
1.378
1.275
1.386
1.428
1.346
0.904
1.378
1.342
36
14.98
ROIC%
19.53
21.52
23.26
23.17
24.43
21.69
22.41
24.10
24.82
25.83
6.60
24.10
23.21
16
27.09
Return on equity%
21.51
20.74
22.24
19.78
18.94
16.39
17.10
17.58
20.09
19.89
15.63
17.58
19.83
30
24.78
Return on assets%
24.24
27.06
29.28
28.60
29.89
29.16
27.81
29.69
28.81
26.88
17.89
28.81
28.70
30
1.07
EPS¥
1.44
1.67
1.87
1.81
1.96
2.27
2.55
2.73
3.10
3.12
1.09
9.74%
8.67%
—
24.82
EPS growth%
4.62
2.76
4.97
5.44
3.95
3.85
4.25
4.53
5.89
5.55
22.54
4.53
4.58
18
1.41
Bookvalue per sh¥
2.20
2.61
2.97
3.39
3.51
3.63
3.74
4.38
4.22
4.41
1.39
4.69%
7.44%
—
0.63
FCF per share¥
1.45
1.45
1.65
1.64
1.77
1.74
1.69
1.76
1.82
1.72
1.16
(0.57%)
2.45%
—
1.14
Dividend per sh¥
1.22
1.23
1.21
1.29
1.19
1.09
1.17
1.21
1.06
1.16
0.49
(0.57%)
(0.83%)
—
29.35
Div yield (avg)%
7.07
9.17
10.98
12.74
14.98
14.83
17.44
15.01
14.18
14.34
24.46
14.83
14.26
73
26.52
Payout ratio%
29.12
31.00
31.06
28.98
26.74
25.22
27.63
30.25
29.50
30.36
3.11
29.50
29.31
56
0.350
Shares (diluted)B
0.541
0.522
0.550
0.623
0.732
0.713
0.807
0.927
0.995
1.100
0.350
8.50%
6.95%
26
22.32
Buyback yield%
10.48
8.93
8.33
11.10
9.77
8.97
6.55
7.95
8.61
7.98
4.04
7.98
8.77
45
0.815
D/E ratiox
1.684
1.732
1.867
1.687
1.708
1.920
2.026
2.203
2.181
2.147
0.971
2.147
1.894
56
254.3
Enterprise value¥M
275.8
267.8
289.7
290.7
307.3
283.4
286.1
282.3
264.9
262.9
594.1
(3.07%)
0.08%
38
155.2
LT debt¥M
59.26
68.30
71.73
72.94
71.94
75.50
75.43
80.51
86.23
89.27
496.6
4.41%
5.50%
29
Revenue
¥552.7M
0.40%
1.00×
Cost of revenue
¥276.0M
0.38%
1.00×
Operating expenses
¥86.11M
0.72%
1.03×
Cash and investments
15.86%
Property and equipment
14.18%