99.87
Revenue¥M
485.7
513.0
538.7
578.4
630.5
664.0
696.6
758.3
826.5
903.2
106.6
7.45%
7.01%
24
5.77
Revenue growth%
20.92
21.85
19.72
21.35
19.04
18.26
20.89
23.85
25.70
24.45
26.22
23.85
21.14
85
25.78
Gross margin%
9.65
6.80
5.09
7.49
9.69
11.09
13.87
15.20
13.45
13.80
22.90
13.80
10.39
43
22.29
Operating margin%
2.95
4.44
5.21
7.26
7.58
5.68
5.41
5.98
6.77
7.85
24.16
5.98
5.83
47
5.49
Net margin%
27.17
27.36
28.13
30.61
31.42
29.69
30.96
30.21
27.79
27.93
5.53
29.69
28.91
15
25.09
P/E ratio (avg)x
11.55
11.04
12.08
13.35
14.52
16.42
17.15
16.76
16.68
15.59
37.73
16.68
15.05
5
16.66
EV/EBITx
19.22
21.48
25.85
26.37
26.86
28.32
34.09
38.75
43.47
45.08
7.744
38.75
27.59
34
5.37
FCF yield (avg)%
10.93
11.50
10.13
12.27
10.15
8.07
10.30
8.12
10.70
12.31
17.91
10.30
10.50
87
24.37
FCF margin%
18.46
17.56
20.16
17.24
18.68
17.23
18.00
18.27
19.58
16.99
7.55
18.00
18.13
65
0.130
FCF / Net incomex
1.572
1.552
1.787
1.921
2.065
2.115
2.438
2.611
2.476
2.814
0.991
2.476
2.090
13
9.04
ROIC%
17.47
19.44
18.17
20.49
20.02
17.98
17.50
14.72
13.53
14.05
20.11
14.72
17.74
61
26.00
Return on equity%
27.16
28.85
29.11
30.16
29.67
31.36
32.96
35.54
33.63
30.91
20.51
32.96
30.54
14
24.51
Return on assets%
4.57
2.90
4.11
4.20
5.34
4.12
3.60
2.87
1.75
1.45
21.03
2.87
3.85
32
0.30
EPS¥
0.42
0.38
0.40
0.44
0.44
0.47
0.52
0.56
0.61
0.66
0.30
8.34%
4.57%
—
19.00
EPS growth%
19.17
18.74
20.38
17.65
18.41
20.62
18.75
20.23
23.04
24.11
21.67
20.62
19.70
43
0.39
Bookvalue per sh¥
0.06
0.06
0.06
0.06
0.06
0.05
0.05
0.05
0.06
0.06
0.10
(0.24%)
(2.51%)
—
0.09
FCF per share¥
0.58
0.57
0.55
0.52
0.53
0.54
0.55
0.55
0.56
0.64
0.30
4.02%
1.75%
—
0.10
Dividend per sh¥
0.23
0.23
0.22
0.23
0.20
0.17
0.17
0.15
0.15
0.13
0.49
(8.64%)
(4.78%)
—
13.67
Div yield (avg)%
26.01
27.70
30.20
30.77
33.23
31.72
34.06
32.57
30.09
27.84
6.81
31.72
30.49
10
21.97
Payout ratio%
6.45
6.14
8.14
6.80
8.87
10.85
13.36
11.14
11.01
13.13
28.57
11.14
9.86
52
427.9
Shares (diluted)M
329.6
320.5
303.9
296.4
266.5
260.7
251.9
234.2
256.5
265.2
421.8
(0.09%)
(1.41%)
94
15.63
Buyback yield%
20.72
19.07
17.01
18.94
17.20
16.44
18.90
16.51
15.95
16.15
5.67
16.44
17.10
86
0.991
D/E ratiox
0.380
0.426
0.438
0.455
0.426
0.449
0.462
0.540
0.555
0.561
0.499
0.540
0.452
73
229.6
Enterprise value¥M
50.02
52.90
60.52
63.62
69.98
71.58
68.75
66.17
74.22
74.18
541.0
1.17%
3.14%
94
0.701
LT debt¥B
0.902
0.835
0.860
0.830
0.909
0.920
1.011
1.108
1.070
1.064
0.318
3.19%
1.66%
34
Revenue
¥903.2M
7.01%
1.00×
Cost of revenue
¥511.4M
6.94%
0.99×
Operating expenses
¥124.3M
6.67%
0.97×
Goodwill & intangibles
15.73%