293.3
Revenue¥M
605.8
623.1
634.2
652.8
687.0
694.4
730.4
761.2
782.2
810.0
321.7
3.35%
3.29%
26
29.82
Revenue growth%
24.17
21.29
22.69
24.84
25.95
23.28
25.54
23.11
25.42
27.62
3.24
25.42
24.51
49
21.78
Gross margin%
9.24
8.21
10.33
8.17
6.28
6.49
6.04
8.53
6.62
7.48
23.61
6.62
7.83
51
26.18
Operating margin%
6.35
4.05
3.83
4.60
7.13
4.98
3.89
5.81
4.88
6.01
25.17
4.98
4.93
78
11.98
Net margin%
7.43
8.67
6.91
9.66
12.64
13.33
15.49
15.36
16.69
16.79
21.50
15.49
12.99
34
20.77
P/E ratio (avg)x
11.95
13.12
12.84
11.96
11.19
10.37
10.59
11.43
12.65
13.56
24.92
11.43
11.95
92
17.74
EV/EBITx
8.564
7.551
7.020
6.473
5.558
5.189
4.831
4.949
5.131
5.177
7.871
5.131
5.373
14
13.15
FCF yield (avg)%
12.93
14.00
15.19
17.21
16.86
19.50
18.85
16.16
18.95
17.30
3.75
18.85
17.03
58
16.66
FCF margin%
25.29
26.71
27.55
25.56
22.78
22.43
25.25
27.09
27.91
27.60
22.47
27.09
26.13
71
1.305
FCF / Net incomex
1.467
1.368
1.405
1.598
1.480
1.627
1.549
1.436
1.624
1.717
0.176
1.624
1.514
65
15.77
ROIC%
13.26
11.46
11.81
13.22
12.13
9.68
8.89
6.02
3.04
2.58
2.01
6.02
10.57
19
25.43
Return on equity%
21.00
23.85
22.45
23.39
24.77
23.41
22.85
24.75
24.67
26.44
23.61
24.67
23.63
72
23.63
Return on assets%
26.41
23.47
23.85
23.81
22.52
22.38
23.97
26.69
26.80
24.63
17.73
24.63
23.91
61
0.19
EPS¥
0.41
0.49
0.57
0.64
0.65
0.73
0.78
0.91
0.93
0.93
0.19
7.68%
10.30%
—
14.13
EPS growth%
25.33
24.46
25.54
25.82
27.31
28.00
31.00
31.91
30.31
33.16
26.52
31.00
27.66
28
0.34
Bookvalue per sh¥
0.39
0.44
0.40
0.45
0.44
0.44
0.45
0.45
0.41
0.40
0.50
(1.89%)
(0.74%)
—
0.31
FCF per share¥
0.47
0.51
0.56
0.55
0.58
0.56
0.59
0.68
0.67
0.66
0.51
2.61%
5.00%
—
0.13
Dividend per sh¥
0.28
0.24
0.23
0.21
0.23
0.22
0.23
0.22
0.24
0.22
0.21
(1.49%)
(3.03%)
—
8.35
Div yield (avg)%
6.16
5.51
5.47
4.32
2.24
1.84
2.08
0.40
0.40
0.81
14.60
0.81
2.16
43
3.27
Payout ratio%
12.12
13.95
15.17
15.52
14.82
14.59
14.00
14.27
16.49
16.11
20.17
14.59
14.70
24
399.4
Shares (diluted)M
438.2
471.6
436.8
488.9
436.4
456.7
461.1
432.2
433.1
461.3
382.8
1.12%
0.64%
71
3.86
Buyback yield%
11.91
10.31
12.25
15.03
14.96
14.45
12.93
14.73
16.82
19.18
13.73
14.73
14.59
76
1.114
D/E ratiox
0.696
0.704
0.611
0.543
0.473
0.434
0.424
0.429
0.459
0.404
1.560
0.429
0.466
30
148.8
Enterprise value¥M
213.8
231.7
211.6
217.6
206.1
207.1
220.9
204.8
185.6
188.9
312.2
(1.73%)
(2.49%)
40
226.9
LT debt¥M
260.3
251.5
238.2
232.7
250.5
254.7
246.0
274.1
278.6
320.3
291.5
5.04%
1.66%
36
Revenue
¥810.0M
3.29%
1.00×
Cost of revenue
¥567.0M
3.29%
1.00×
Operating expenses
¥88.23M
3.39%
1.01×
Goodwill & intangibles
20.33%
Property and equipment
18.12%
Return on capital
142.24%
Spread over hurdle
134.81%