644.7
Revenue¥M
618.2
640.7
672.5
712.1
739.9
782.8
809.8
842.8
862.2
903.5
684.7
4.07%
4.40%
31
4.68
Revenue growth%
8.13
9.05
8.47
7.81
5.23
2.85
4.75
6.24
6.72
7.11
6.78
6.24
6.91
15
19.97
Gross margin%
0.40
1.02
0.40
0.40
2.15
2.56
3.70
4.78
2.91
1.92
24.69
2.91
2.04
51
3.53
Operating margin%
19.67
22.41
20.79
18.69
16.95
16.17
17.52
17.45
15.02
14.04
17.82
16.17
17.49
74
5.01
Net margin%
15.10
13.38
11.22
13.51
16.16
15.52
14.80
14.74
14.94
16.48
8.26
14.94
14.87
60
31.43
P/E ratio (avg)x
35.16
38.25
37.08
35.11
39.68
35.83
38.65
42.68
45.55
43.76
21.55
42.68
38.45
66
26.12
EV/EBITx
15.89
17.67
20.96
21.48
22.09
26.19
26.80
26.49
29.72
33.89
9.599
26.80
24.14
41
24.14
FCF yield (avg)%
14.08
15.06
17.30
18.16
19.48
18.00
20.38
18.34
20.22
21.98
2.88
20.22
18.25
84
25.70
FCF margin%
26.90
28.61
27.84
27.57
27.72
28.44
28.26
25.76
26.53
24.51
3.14
26.53
27.64
85
0.560
FCF / Net incomex
2.071
2.203
2.555
2.569
3.081
3.698
3.852
4.251
4.442
4.614
1.796
4.251
3.390
54
5.45
ROIC%
16.07
15.68
17.91
18.07
18.93
17.14
14.63
16.08
17.16
15.33
2.78
16.08
16.61
20
12.41
Return on equity%
0.40
1.91
0.64
2.05
3.48
2.33
0.78
0.40
0.40
1.12
23.97
0.78
0.95
86
11.63
Return on assets%
6.90
5.65
8.01
9.07
9.16
7.59
8.62
5.85
8.82
9.27
12.45
8.62
8.31
52
0.61
EPS¥
0.59
0.63
0.58
0.57
0.54
0.57
0.64
0.64
0.66
0.70
0.68
5.17%
1.37%
—
23.90
EPS growth%
11.69
14.61
15.28
13.34
12.32
11.71
11.69
10.19
9.67
9.37
19.13
10.19
11.70
24
0.50
Bookvalue per sh¥
0.10
0.10
0.12
0.12
0.12
0.12
0.11
0.11
0.10
0.09
0.41
(4.93%)
(0.40%)
—
0.36
FCF per share¥
0.15
0.17
0.19
0.20
0.20
0.21
0.21
0.23
0.23
0.25
0.41
4.97%
5.02%
—
0.40
Dividend per sh¥
0.34
0.40
0.45
0.52
0.57
0.65
0.71
0.82
0.85
0.84
0.30
8.07%
11.05%
—
11.71
Div yield (avg)%
21.73
20.89
18.18
15.44
17.59
17.43
18.41
16.38
16.74
18.87
9.91
17.43
17.89
43
18.09
Payout ratio%
17.07
19.51
21.34
23.15
24.67
26.05
28.66
27.74
25.43
23.68
12.64
26.05
24.17
62
1.050
Shares (diluted)B
1.200
1.090
1.103
1.266
1.191
1.209
1.255
1.358
1.496
1.716
1.035
7.57%
4.74%
86
11.90
Buyback yield%
24.98
22.13
19.22
19.60
19.19
18.60
21.24
21.37
23.46
20.51
4.37
21.24
20.88
16
0.279
D/E ratiox
1.408
1.511
1.594
1.474
1.425
1.591
1.472
1.520
1.529
1.684
1.702
1.529
1.516
55
0.774
Enterprise value¥B
1.109
1.044
1.003
0.915
0.997
0.976
1.008
0.966
1.018
1.113
0.923
2.22%
0.03%
65
0.552
LT debt¥B
0.960
0.909
1.055
1.178
1.347
1.468
1.574
1.789
2.025
2.286
0.402
11.16%
9.33%
53
Revenue
¥903.5M
4.40%
1.00×
Cost of revenue
¥569.2M
4.29%
0.99×
Operating expenses
¥203.0M
4.94%
1.05×
Cash and investments
13.79%