700.6
Revenue¥M
466.1
488.2
499.9
532.2
547.8
559.7
575.7
599.0
631.6
670.9
748.2
4.14%
3.98%
43
27.95
Revenue growth%
29.72
28.18
29.51
28.23
28.03
30.19
27.43
30.07
28.69
28.50
14.30
28.69
28.59
94
23.74
Gross margin%
7.34
8.50
9.31
6.87
9.07
8.10
7.73
8.33
10.53
7.91
5.56
8.10
8.22
27
18.64
Operating margin%
10.77
11.33
8.60
7.49
9.68
8.30
6.27
7.32
6.49
7.75
13.87
7.32
8.03
11
12.59
Net margin%
10.46
8.30
9.83
11.96
12.32
14.37
17.23
15.01
12.87
13.73
11.74
14.37
12.60
44
28.44
P/E ratio (avg)x
30.12
28.96
31.17
33.04
31.09
27.38
27.74
26.25
25.94
26.01
12.26
26.25
28.35
37
18.56
EV/EBITx
28.29
29.37
29.34
28.41
30.08
32.28
30.37
32.78
32.61
30.77
26.44
32.28
30.22
84
2.49
FCF yield (avg)%
12.87
15.69
17.99
17.01
14.18
11.28
11.34
11.70
9.82
11.84
22.21
11.34
12.35
19
11.51
FCF margin%
18.26
18.87
20.89
21.69
21.32
21.13
19.51
22.29
19.95
19.16
15.51
19.95
20.42
24
0.815
FCF / Net incomex
0.576
0.614
0.677
0.659
0.598
0.539
0.565
0.558
0.601
0.544
0.522
0.558
0.587
72
24.28
ROIC%
26.37
25.40
23.39
22.71
25.25
27.22
28.90
29.01
31.31
33.45
6.81
29.01
26.80
65
12.00
Return on equity%
11.49
10.89
13.27
13.10
14.73
15.87
14.66
16.48
14.99
15.90
5.96
15.87
14.69
79
15.80
Return on assets%
11.69
9.09
6.75
5.37
3.21
2.82
1.33
2.96
5.00
4.40
12.69
2.96
4.70
32
0.41
EPS¥
0.09
0.09
0.09
0.11
0.11
0.11
0.12
0.12
0.14
0.15
0.43
6.95%
6.64%
—
2.21
EPS growth%
29.79
30.65
31.93
34.67
34.68
33.09
34.40
36.50
37.50
37.69
25.00
36.50
34.53
18
0.31
Bookvalue per sh¥
0.41
0.43
0.45
0.47
0.51
0.58
0.57
0.62
0.72
0.81
0.60
9.45%
8.04%
—
0.24
FCF per share¥
0.76
0.80
0.75
0.76
0.83
0.85
0.93
0.98
0.92
1.02
0.30
4.37%
3.79%
—
0.51
Dividend per sh¥
0.34
0.33
0.31
0.29
0.28
0.29
0.28
0.28
0.29
0.31
0.55
2.28%
(1.35%)
—
19.30
Div yield (avg)%
35.19
35.19
33.97
34.17
32.96
30.46
30.67
27.71
29.49
31.47
9.45
30.46
32.22
51
27.99
Payout ratio%
6.50
8.12
10.30
11.35
8.51
8.71
7.15
9.11
10.37
8.07
23.90
8.71
8.61
64
375.0
Shares (diluted)M
512.7
516.8
479.2
446.0
486.6
463.4
484.1
449.5
497.8
451.6
360.1
(1.48%)
(0.06%)
25
7.77
Buyback yield%
16.58
14.06
12.59
11.77
12.84
13.11
15.78
16.44
17.84
17.23
16.88
16.44
14.92
49
0.629
D/E ratiox
0.889
0.917
0.827
0.744
0.766
0.734
0.656
0.736
0.720
0.745
0.225
0.734
0.745
26
489.5
Enterprise value¥M
720.6
763.4
785.8
722.6
788.3
725.4
686.9
691.3
724.7
797.7
316.8
0.24%
0.08%
8
0.809
LT debt¥B
0.687
0.748
0.796
0.879
1.018
1.046
1.088
1.164
1.374
1.368
0.804
6.07%
7.94%
45
Revenue
¥670.9M
3.98%
1.00×
Cost of revenue
¥335.9M
4.31%
1.03×
Operating expenses
¥145.7M
3.75%
0.98×
Goodwill & intangibles
17.68%
Spread over hurdle
(0.73%)