680.8
Revenue¥M
702.1
723.4
737.0
755.6
769.6
813.1
821.2
836.4
874.9
882.9
735.3
2.79%
2.50%
63
16.86
Revenue growth%
12.74
14.35
11.59
13.73
13.99
16.55
17.23
14.33
16.69
15.83
19.09
16.55
14.34
56
4.91
Gross margin%
8.04
5.48
7.45
5.60
7.84
9.21
11.07
9.77
7.94
6.08
7.40
9.21
7.89
49
9.62
Operating margin%
6.67
6.64
6.78
9.18
8.32
9.56
7.01
6.62
9.01
7.67
11.31
7.67
7.34
33
13.53
Net margin%
3.37
5.79
4.08
2.51
0.40
0.40
0.40
2.85
0.87
0.78
21.45
0.78
1.69
94
35.96
P/E ratio (avg)x
44.06
42.19
40.79
42.88
40.72
41.62
45.44
43.86
48.27
47.15
24.83
45.44
43.37
18
36.01
EV/EBITx
32.47
37.07
37.85
41.16
40.39
42.72
41.57
46.52
44.68
47.23
6.230
44.68
41.36
34
28.13
FCF yield (avg)%
0.40
0.40
1.87
0.40
0.40
0.40
0.40
0.40
2.51
2.32
28.83
0.40
0.40
88
15.70
FCF margin%
4.83
4.64
6.39
7.42
9.37
7.99
9.35
11.71
10.57
12.38
8.32
10.57
8.67
83
0.453
FCF / Net incomex
1.890
1.815
1.807
1.725
1.634
1.781
1.597
1.556
1.513
1.654
0.321
1.597
1.690
93
22.58
ROIC%
3.76
6.14
8.77
7.80
6.60
5.03
2.29
1.97
0.52
2.08
3.92
2.08
4.40
71
18.12
Return on equity%
23.44
25.43
27.25
29.47
27.81
29.48
30.14
33.06
35.30
34.24
11.21
33.06
29.48
93
5.16
Return on assets%
18.37
18.91
19.99
19.02
18.63
15.97
18.61
19.11
18.39
17.44
29.87
18.39
18.62
7
1.08
EPS¥
0.63
0.73
0.81
0.89
0.87
0.88
0.92
0.96
0.94
0.97
1.14
2.19%
4.29%
—
13.47
EPS growth%
19.17
20.86
22.72
22.92
21.30
19.21
21.86
23.88
21.99
20.85
17.76
21.86
21.58
62
0.89
Bookvalue per sh¥
1.42
1.49
1.40
1.50
1.64
1.51
1.37
1.24
1.10
1.18
1.46
(6.35%)
(1.32%)
—
1.22
FCF per share¥
0.76
0.85
0.83
0.96
1.08
1.28
1.43
1.39
1.35
1.43
0.43
5.82%
7.58%
—
1.29
Dividend per sh¥
1.09
1.11
1.22
1.17
1.28
1.21
1.17
1.13
1.24
1.17
0.72
(1.70%)
0.70%
—
8.00
Div yield (avg)%
3.20
4.15
2.91
3.31
4.53
3.86
5.80
7.00
5.80
6.60
21.13
5.80
4.34
44
6.48
Payout ratio%
10.44
8.24
7.86
8.92
9.64
6.96
4.68
5.62
2.91
4.65
18.79
4.68
7.41
57
148.0
Shares (diluted)M
157.1
155.0
167.4
166.7
170.6
163.2
166.1
183.0
193.1
184.8
145.7
1.61%
2.63%
71
24.74
Buyback yield%
5.68
3.23
1.16
0.40
0.40
1.69
0.40
0.40
0.40
0.49
16.33
0.40
0.45
50
0.149
D/E ratiox
0.381
0.451
0.541
0.627
0.746
0.865
1.009
1.172
1.336
1.324
1.350
1.172
0.806
21
0.647
Enterprise value¥B
0.747
0.806
0.801
0.914
1.003
0.961
1.095
1.191
1.281
1.209
0.604
3.80%
4.61%
32
302.2
LT debt¥M
481.6
521.5
489.5
543.5
525.5
575.7
614.6
634.7
672.5
704.9
231.3
6.05%
3.25%
6
Revenue
¥882.9M
2.50%
1.00×
Cost of revenue
¥618.0M
2.50%
1.00×
Operating expenses
¥184.1M
2.93%
1.04×