137.2
Revenue¥M
507.2
518.5
529.7
530.6
545.4
561.5
566.4
582.0
590.8
603.4
150.5
2.04%
2.11%
60
25.14
Revenue growth%
14.02
14.28
16.69
17.89
17.38
16.37
17.57
16.58
19.17
19.43
6.49
17.57
17.03
83
19.26
Gross margin%
6.80
7.08
8.57
9.42
7.29
8.73
9.70
10.33
11.91
12.64
10.68
10.33
9.07
29
26.12
Operating margin%
3.27
4.14
1.72
0.40
0.40
1.46
3.65
6.59
7.08
6.93
25.88
6.59
3.46
74
16.64
Net margin%
18.63
19.36
18.45
17.28
19.69
21.00
18.38
20.54
22.42
20.68
12.81
20.68
19.52
12
29.88
P/E ratio (avg)x
7.570
6.904
7.539
8.098
7.621
7.052
6.892
6.941
7.049
7.555
15.36
7.049
7.295
38
37.01
EV/EBITx
13.06
14.00
15.85
16.09
18.49
16.96
16.99
16.91
16.83
17.82
34.79
16.96
16.87
74
2.31
FCF yield (avg)%
17.18
16.27
15.94
14.37
12.31
10.33
11.87
13.25
11.46
11.66
16.91
11.66
12.78
56
22.67
FCF margin%
21.90
22.32
21.33
19.23
19.78
21.69
24.02
25.00
24.90
23.28
2.90
24.02
22.11
42
1.655
FCF / Net incomex
0.939
0.868
0.830
0.850
0.868
0.775
0.736
0.778
0.702
0.634
0.913
0.736
0.804
37
13.29
ROIC%
13.14
11.26
10.34
9.07
8.70
9.73
7.96
6.83
6.54
5.63
28.95
6.83
8.88
61
26.28
Return on equity%
1.37
0.40
0.40
1.73
3.79
1.05
2.76
1.33
1.03
0.87
6.19
1.05
1.19
36
2.80
Return on assets%
30.04
27.55
25.94
25.46
27.37
28.25
30.10
28.95
31.93
32.42
6.54
30.10
28.60
85
0.41
EPS¥
1.87
1.95
2.14
2.52
2.52
2.77
2.64
2.89
2.85
3.18
0.42
4.78%
5.33%
—
11.56
EPS growth%
10.01
10.89
11.56
9.95
7.32
9.59
7.14
4.17
6.85
9.15
28.70
7.14
9.37
15
1.20
Bookvalue per sh¥
0.76
0.88
0.91
0.99
1.01
1.06
1.08
1.04
1.00
1.02
1.12
0.15%
2.91%
—
1.64
FCF per share¥
0.38
0.35
0.37
0.38
0.34
0.36
0.33
0.32
0.35
0.39
0.34
2.34%
(0.39%)
—
1.28
Dividend per sh¥
2.16
2.32
2.39
2.34
2.33
2.34
2.48
2.55
2.65
2.68
1.27
2.89%
2.07%
—
3.36
Div yield (avg)%
1.24
1.62
3.19
1.44
0.40
2.00
0.40
0.40
1.17
0.40
8.72
0.40
1.21
90
6.82
Payout ratio%
15.05
13.90
13.63
15.88
15.56
16.13
15.21
13.93
14.71
11.77
4.92
14.71
14.88
78
355.7
Shares (diluted)M
430.8
481.3
464.9
452.6
493.7
491.4
529.2
572.0
551.6
624.8
348.7
4.82%
4.68%
87
4.98
Buyback yield%
21.87
19.96
21.51
20.81
19.31
20.30
21.07
23.66
22.76
24.32
14.69
22.76
21.29
63
0.553
D/E ratiox
0.367
0.342
0.320
0.316
0.280
0.259
0.235
0.232
0.240
0.224
0.756
0.235
0.269
89
65.32
Enterprise value¥M
273.4
272.9
322.0
343.9
358.5
347.5
358.2
364.0
397.4
388.7
110.3
1.63%
3.10%
54
395.8
LT debt¥M
387.9
423.1
476.5
443.2
483.2
488.7
463.7
508.4
487.0
512.7
574.1
1.19%
3.11%
92
Revenue
¥603.4M
2.11%
1.00×
Cost of revenue
¥422.3M
2.14%
1.00×
Operating expenses
¥63.96M
2.79%
1.07×