748.5
Revenue¥M
825.5
834.1
852.6
867.6
875.6
897.4
877.5
859.9
877.2
865.3
767.0
(0.24%)
0.36%
74
19.63
Revenue growth%
14.44
13.70
14.12
14.58
15.13
15.27
15.50
15.25
17.05
18.15
20.61
15.50
15.19
71
27.68
Gross margin%
18.40
20.99
19.14
17.74
15.05
13.39
15.84
14.95
12.70
9.89
17.41
13.39
15.44
6
20.61
Operating margin%
0.71
2.96
4.05
2.88
4.37
1.64
0.80
3.52
2.58
4.95
10.22
2.58
2.92
59
2.94
Net margin%
9.91
9.87
7.41
8.49
8.92
7.82
8.75
11.62
13.26
13.35
15.25
11.62
9.39
61
37.64
P/E ratio (avg)x
9.823
11.37
13.56
15.59
16.70
18.93
18.69
19.19
20.31
22.09
26.34
19.19
17.69
92
15.69
EV/EBITx
36.47
33.82
30.66
31.87
31.59
27.53
27.80
29.24
29.94
31.41
21.61
29.24
31.04
82
18.44
FCF yield (avg)%
21.75
20.99
20.86
23.19
25.54
24.53
22.17
24.87
25.39
28.02
12.53
24.87
23.86
74
26.96
FCF margin%
24.48
27.27
27.31
25.30
23.49
20.81
20.97
19.39
21.74
21.58
11.96
20.97
22.62
69
1.322
FCF / Net incomex
2.165
2.332
2.209
2.495
2.433
2.246
2.116
2.068
1.936
1.943
1.463
2.068
2.187
84
17.00
ROIC%
23.22
20.66
18.44
19.86
18.97
19.53
18.61
17.74
17.45
16.32
29.34
17.74
18.79
68
22.38
Return on equity%
13.80
14.15
11.18
9.67
8.56
10.48
11.17
10.31
11.67
10.70
20.19
10.70
10.94
92
28.15
Return on assets%
26.95
26.69
29.12
28.54
27.25
26.22
25.81
27.52
28.74
30.14
21.29
27.52
27.39
22
0.88
EPS¥
1.12
1.16
1.19
1.28
1.33
1.35
1.40
1.60
1.78
1.99
0.93
8.39%
7.16%
—
13.67
EPS growth%
16.72
18.13
15.56
17.86
19.96
20.34
19.59
17.48
15.69
16.21
29.58
17.48
17.67
66
0.87
Bookvalue per sh¥
1.20
1.25
1.29
1.47
1.56
1.53
1.55
1.54
1.56
1.50
0.22
(0.74%)
1.86%
—
0.36
FCF per share¥
0.42
0.40
0.40
0.39
0.43
0.45
0.45
0.47
0.45
0.45
0.28
0.84%
0.21%
—
0.25
Dividend per sh¥
0.44
0.41
0.38
0.39
0.39
0.35
0.36
0.36
0.35
0.35
1.08
(2.24%)
(2.44%)
—
15.68
Div yield (avg)%
5.21
7.13
5.43
3.29
4.49
6.64
9.32
10.53
12.33
11.41
12.74
10.53
6.89
63
15.81
Payout ratio%
11.76
10.27
11.91
11.78
12.24
11.30
13.07
14.69
12.54
10.43
3.36
12.54
11.85
47
1.021
Shares (diluted)B
0.964
1.100
1.036
0.996
1.067
1.095
1.202
1.341
1.350
1.427
1.061
5.99%
3.36%
16
24.77
Buyback yield%
0.61
3.45
4.95
4.59
6.82
5.49
3.79
5.75
7.78
9.61
8.94
5.75
5.22
84
0.110
D/E ratiox
0.314
0.344
0.318
0.294
0.260
0.235
0.204
0.184
0.190
0.185
0.931
0.190
0.248
12
789.8
Enterprise value¥M
428.6
428.1
501.8
522.5
539.9
576.3
690.3
738.8
801.0
778.9
890.6
7.61%
7.47%
86
0.941
LT debt¥B
0.621
0.649
0.753
0.855
0.820
0.921
1.019
0.997
0.984
1.078
0.186
5.62%
5.17%
86
Revenue
¥865.3M
0.36%
1.00×
Cost of revenue
¥429.6M
0.34%
1.00×
Operating expenses
¥163.6M
0.65%
1.03×
Cash and investments
15.63%
Property and equipment
15.27%
Spread over hurdle
20.73%