664.7
Revenue¥M
451.3
452.4
455.3
465.3
478.4
476.1
488.0
505.3
501.9
516.9
725.3
1.56%
1.33%
64
22.13
Revenue growth%
26.22
28.42
28.44
26.13
27.14
26.21
24.19
22.97
22.85
20.87
24.05
22.97
26.17
48
13.17
Gross margin%
11.06
13.71
11.46
12.85
13.11
11.80
12.68
13.96
12.64
14.93
14.95
12.68
12.76
75
27.95
Operating margin%
23.03
23.32
24.84
25.41
28.18
30.77
32.32
33.81
32.19
31.67
14.76
32.19
29.48
76
12.24
Net margin%
22.52
22.19
23.39
24.29
23.02
25.70
26.77
24.82
25.47
27.16
6.56
25.70
24.55
70
9.444
P/E ratio (avg)x
26.65
30.24
33.69
31.53
29.09
30.93
33.95
33.41
33.60
36.61
35.94
33.60
32.47
9
16.59
EV/EBITx
7.869
7.447
6.548
5.576
6.048
5.979
5.155
4.570
3.872
3.326
8.466
4.570
5.777
62
19.27
FCF yield (avg)%
12.12
14.14
13.68
11.69
11.06
8.31
7.33
7.78
8.17
6.32
14.82
7.78
9.69
33
4.20
FCF margin%
30.85
31.04
28.57
27.26
28.55
26.33
23.50
20.66
20.18
18.98
20.38
20.66
26.80
45
0.550
FCF / Net incomex
0.676
0.730
0.789
0.862
0.760
0.770
0.735
0.648
0.635
0.626
1.664
0.648
0.732
47
19.39
ROIC%
21.34
22.97
23.06
23.53
21.71
22.03
20.46
22.38
20.84
22.80
28.21
22.03
22.20
87
16.08
Return on equity%
5.63
8.11
9.81
7.59
9.58
10.11
9.22
10.76
13.18
15.90
25.77
10.76
9.69
14
19.08
Return on assets%
18.87
19.96
17.72
16.18
17.85
16.60
19.48
21.89
22.73
24.99
20.66
21.89
19.17
87
0.31
EPS¥
0.15
0.15
0.15
0.15
0.15
0.16
0.17
0.19
0.18
0.18
0.33
4.07%
2.45%
—
28.88
EPS growth%
4.06
6.71
6.74
7.01
9.94
11.09
13.18
12.05
13.99
12.49
24.39
12.49
10.51
93
0.16
Bookvalue per sh¥
0.27
0.30
0.33
0.35
0.32
0.31
0.29
0.32
0.30
0.32
0.12
(0.40%)
2.69%
—
0.35
FCF per share¥
0.26
0.30
0.30
0.35
0.34
0.39
0.40
0.41
0.43
0.43
0.46
4.77%
5.19%
—
0.41
Dividend per sh¥
0.08
0.07
0.07
0.08
0.07
0.06
0.06
0.06
0.06
0.06
0.15
(5.16%)
(2.16%)
—
9.32
Div yield (avg)%
17.32
15.76
14.94
17.03
14.21
16.16
18.92
20.91
18.38
19.63
5.03
18.92
17.18
80
5.34
Payout ratio%
13.48
15.71
16.00
15.16
18.11
16.14
14.35
11.98
12.25
10.97
8.83
12.25
14.75
7
755.5
Shares (diluted)M
770.3
750.5
791.1
828.0
826.1
823.3
812.4
789.7
706.0
730.4
775.1
(2.43%)
(0.89%)
26
15.68
Buyback yield%
8.55
9.83
9.99
7.80
8.89
7.23
8.43
8.84
6.76
9.55
22.46
8.43
8.70
21
1.665
D/E ratiox
1.062
1.160
1.192
1.384
1.354
1.390
1.369
1.364
1.545
1.822
1.398
1.390
1.367
5
0.061
Enterprise value¥B
0.717
0.755
0.798
0.879
1.017
1.042
1.118
1.308
1.265
1.409
0.336
6.74%
8.71%
65
338.8
LT debt¥M
507.3
509.7
501.9
486.3
470.3
453.2
488.5
513.4
511.8
466.4
485.0
(0.17%)
—
46
Revenue
¥516.9M
1.33%
1.00×
Cost of revenue
¥338.4M
1.18%
0.98×
Operating expenses
¥94.79M
1.23%
0.99×
Goodwill & intangibles
16.98%