407.4
Revenue¥M
723.3
739.5
755.7
751.7
762.4
782.6
785.7
777.6
790.3
805.3
443.8
1.10%
1.28%
88
10.95
Revenue growth%
3.94
3.53
3.51
4.09
5.84
7.01
6.11
4.63
4.48
4.69
18.47
4.69
4.56
79
14.96
Gross margin%
11.94
12.04
15.03
13.45
13.66
14.02
11.56
13.91
13.53
12.94
6.31
13.53
13.49
59
11.83
Operating margin%
33.58
35.66
38.25
41.00
41.09
39.07
37.09
39.92
42.51
41.96
26.80
39.92
39.50
73
10.41
Net margin%
0.40
0.40
2.92
5.40
7.57
5.18
8.04
7.64
5.46
4.42
18.21
5.46
5.29
12
11.89
P/E ratio (avg)x
14.14
15.28
13.50
12.48
12.61
12.36
12.79
12.42
11.18
11.45
11.84
12.36
12.55
18
14.14
EV/EBITx
53.97
59.02
61.58
60.82
71.45
74.57
77.12
84.79
85.60
90.90
15.06
84.79
73.01
39
24.56
FCF yield (avg)%
8.44
5.69
8.05
5.54
5.86
7.24
4.55
6.77
5.42
3.68
20.10
5.42
5.78
39
28.10
FCF margin%
6.01
8.79
6.75
5.80
3.26
1.98
3.88
4.52
4.26
2.59
22.05
3.88
4.39
73
1.711
FCF / Net incomex
1.252
1.220
1.122
1.235
1.275
1.286
1.253
1.374
1.428
1.553
1.033
1.374
1.264
15
22.69
ROIC%
6.22
5.37
5.58
5.16
6.12
7.40
9.06
11.68
10.63
10.83
10.21
10.63
6.81
30
12.62
Return on equity%
21.32
18.76
19.63
21.21
23.96
23.36
25.07
22.07
23.45
25.50
29.86
23.45
22.72
8
3.13
Return on assets%
0.40
0.40
2.34
2.39
4.92
4.41
2.39
4.25
4.27
6.94
11.19
4.27
3.32
67
0.05
EPS¥
0.17
0.18
0.20
0.24
0.25
0.25
0.25
0.26
0.25
0.25
0.05
(0.11%)
4.02%
—
13.62
EPS growth%
0.40
1.07
3.79
6.64
3.90
1.35
1.98
0.78
3.73
5.26
16.67
1.98
2.86
13
0.06
Bookvalue per sh¥
0.05
0.05
0.05
0.06
0.07
0.08
0.08
0.08
0.10
0.09
0.18
7.43%
8.90%
—
0.16
FCF per share¥
0.09
0.09
0.08
0.08
0.08
0.07
0.08
0.08
0.07
0.08
0.10
0.99%
(1.03%)
—
0.11
Dividend per sh¥
0.12
0.12
0.11
0.12
0.12
0.11
0.11
0.11
0.12
0.13
0.11
2.18%
1.49%
—
5.99
Div yield (avg)%
22.06
21.85
19.91
17.26
14.73
15.57
16.92
18.31
15.32
18.03
18.49
16.92
17.64
34
3.90
Payout ratio%
7.56
5.88
8.40
8.27
10.78
8.95
9.69
10.28
7.80
7.48
17.62
8.95
8.34
8
2.764
Shares (diluted)B
2.994
2.774
2.598
2.369
2.196
1.941
1.830
1.662
1.559
1.552
2.664
(6.70%)
(6.44%)
69
21.04
Buyback yield%
13.59
14.23
14.64
14.93
15.55
14.26
11.72
11.52
11.78
10.02
2.83
11.72
13.91
76
0.354
D/E ratiox
2.927
3.261
3.594
4.075
4.339
5.056
5.811
5.748
6.799
7.202
0.672
5.811
4.697
31
34.15
Enterprise value¥M
333.9
375.8
365.3
373.0
350.7
360.6
352.7
364.7
428.2
470.8
760.2
6.07%
3.33%
18
513.7
LT debt¥M
174.6
205.8
215.0
205.3
220.9
246.2
251.2
292.4
280.9
309.9
77.17
7.00%
6.63%
94
Revenue
¥805.3M
1.28%
1.00×
Cost of revenue
¥412.9M
1.31%
1.00×
Operating expenses
¥127.7M
1.78%
1.05×