98.61
Revenue¥M
529.4
554.3
593.0
610.4
647.9
671.1
700.5
723.5
761.5
783.7
102.3
3.88%
4.46%
90
26.10
Revenue growth%
32.90
35.78
34.28
33.48
33.55
34.07
37.03
36.44
35.31
35.81
9.80
35.81
34.79
63
5.20
Gross margin%
26.52
24.16
21.53
22.89
24.88
25.02
27.05
26.47
25.43
26.24
18.11
26.24
25.23
80
29.08
Operating margin%
5.20
6.57
5.37
5.86
8.02
9.11
8.80
11.29
10.43
12.82
7.66
10.43
8.41
31
5.41
Net margin%
12.31
11.85
13.01
14.25
11.35
11.02
12.31
11.24
9.79
12.65
19.45
11.24
12.08
68
14.14
P/E ratio (avg)x
12.34
11.35
12.10
10.28
8.734
8.073
7.714
7.091
7.388
6.360
18.86
7.388
8.404
44
28.27
EV/EBITx
18.16
17.58
15.17
13.93
14.01
14.95
15.76
16.46
17.72
15.87
29.24
15.87
15.81
58
4.41
FCF yield (avg)%
12.52
13.77
10.88
9.98
9.59
10.26
7.69
10.07
10.50
11.86
29.51
10.26
10.38
48
27.28
FCF margin%
6.55
3.59
2.26
0.40
0.40
0.90
0.40
0.49
0.40
1.23
28.26
0.49
0.70
51
1.158
FCF / Net incomex
0.676
0.730
0.752
0.723
0.737
0.621
0.571
0.483
0.442
0.404
1.704
0.483
0.649
40
27.32
ROIC%
11.42
11.66
11.93
10.65
12.61
10.39
12.70
15.13
13.13
12.06
23.77
12.70
12.00
11
23.49
Return on equity%
13.29
14.98
13.55
16.31
15.42
13.37
11.40
13.73
12.78
11.10
7.58
12.78
13.46
65
6.86
Return on assets%
23.44
20.87
22.40
20.76
22.09
24.14
22.43
23.82
24.54
24.67
8.06
24.14
22.93
20
0.39
EPS¥
1.29
1.21
1.15
1.06
1.15
1.19
1.08
1.20
1.07
1.04
0.40
(1.86%)
(2.10%)
—
14.12
EPS growth%
22.21
24.16
25.65
23.01
20.71
22.23
23.57
24.55
24.20
22.77
22.00
23.57
23.29
67
0.30
Bookvalue per sh¥
1.12
1.12
1.21
1.34
1.52
1.64
1.61
1.78
2.07
2.22
1.73
7.84%
7.11%
—
0.40
FCF per share¥
1.98
1.76
1.66
1.67
1.61
1.52
1.46
1.58
1.43
1.25
1.45
(4.98%)
(4.00%)
—
1.73
Dividend per sh¥
1.17
1.05
0.97
1.05
1.10
1.10
1.03
1.05
1.07
1.06
0.53
(0.85%)
(2.24%)
—
24.92
Div yield (avg)%
3.76
1.63
2.88
2.79
4.57
4.67
3.58
0.71
3.60
5.88
4.28
3.60
3.59
65
11.86
Payout ratio%
9.90
9.09
7.63
9.35
9.24
9.81
10.22
8.15
7.02
5.82
25.12
8.15
9.17
75
192.5
Shares (diluted)M
197.1
186.7
185.9
181.3
186.4
165.7
163.9
163.8
160.3
156.0
192.7
(3.50%)
(1.24%)
9
18.85
Buyback yield%
1.52
3.57
1.03
1.35
0.83
1.52
1.76
3.39
4.69
6.89
13.57
3.39
1.64
22
0.790
D/E ratiox
1.606
1.747
1.813
1.729
1.779
1.804
1.847
1.911
1.753
1.578
1.548
1.804
1.766
40
0.492
Enterprise value¥B
0.777
0.806
0.898
1.040
1.022
1.064
1.175
1.344
1.376
1.408
0.547
6.62%
8.04%
6
426.8
LT debt¥M
137.6
139.8
122.9
108.9
101.0
97.96
102.6
108.4
118.0
106.9
318.4
1.14%
(1.65%)
35
Revenue
¥783.7M
4.46%
1.00×
Cost of revenue
¥482.5M
4.52%
1.01×
Operating expenses
¥145.8M
4.07%
0.96×