343.7
Revenue¥M
461.7
486.9
513.1
551.6
575.9
607.5
636.1
675.2
723.0
755.7
378.7
5.58%
5.50%
18
26.14
Revenue growth%
20.34
21.05
19.82
20.62
23.12
23.83
25.07
23.74
21.88
23.17
24.87
23.74
22.50
25
28.81
Gross margin%
34.95
34.65
33.41
33.02
33.31
33.11
35.45
36.63
38.81
41.66
9.71
36.63
34.80
44
18.88
Operating margin%
4.35
6.71
9.66
7.84
6.61
4.43
4.89
5.38
2.81
3.07
26.55
4.43
5.13
50
3.33
Net margin%
20.13
18.35
19.14
18.50
20.01
19.41
20.54
21.19
19.02
20.02
25.98
20.02
19.71
60
11.54
P/E ratio (avg)x
22.09
23.41
26.82
28.11
31.21
36.65
43.52
52.14
58.38
65.41
32.04
52.14
33.93
58
14.80
EV/EBITx
32.93
36.52
36.22
35.66
33.47
32.86
34.21
38.24
39.88
36.67
14.74
36.67
35.94
78
22.76
FCF yield (avg)%
3.31
6.13
8.48
6.43
3.77
2.04
0.57
0.40
0.40
0.40
19.14
0.40
2.68
33
9.99
FCF margin%
8.20
7.65
7.12
8.79
8.82
11.67
10.98
9.14
11.73
12.48
8.95
11.67
8.98
24
0.809
FCF / Net incomex
0.201
0.206
0.216
0.204
0.198
0.220
0.205
0.206
0.224
0.213
0.707
0.213
0.206
37
13.85
ROIC%
11.65
10.86
12.55
14.50
13.27
15.94
15.03
14.14
14.26
15.83
23.33
15.03
14.20
13
28.06
Return on equity%
17.94
15.77
18.05
17.20
19.00
20.64
18.82
20.85
18.81
20.07
8.14
20.07
18.81
86
4.43
Return on assets%
17.31
15.81
13.22
11.63
13.29
13.37
11.72
10.66
9.93
8.87
25.52
10.66
12.47
62
0.23
EPS¥
0.57
0.51
0.49
0.54
0.47
0.44
0.45
0.44
0.40
0.40
0.26
(3.11%)
(3.86%)
—
19.43
EPS growth%
24.48
22.92
25.88
27.42
29.53
27.25
27.64
30.09
28.35
31.00
24.54
28.35
27.53
43
0.52
Bookvalue per sh¥
0.25
0.24
0.23
0.22
0.19
0.21
0.21
0.22
0.20
0.18
0.52
(1.42%)
(4.39%)
—
0.23
FCF per share¥
0.64
0.61
0.54
0.54
0.56
0.57
0.55
0.53
0.55
0.47
0.32
(3.45%)
(2.75%)
—
0.32
Dividend per sh¥
0.63
0.66
0.69
0.71
0.81
0.79
0.73
0.69
0.67
0.77
0.29
(1.05%)
3.42%
—
14.39
Div yield (avg)%
11.69
9.62
9.93
8.24
8.51
6.87
6.50
4.00
5.95
4.88
18.14
5.95
7.56
58
10.87
Payout ratio%
27.91
30.16
27.28
28.98
27.57
25.08
25.69
23.62
26.45
24.21
26.08
25.08
26.87
87
574.0
Shares (diluted)M
557.1
530.8
558.4
612.0
587.0
607.6
560.5
542.8
491.1
459.3
571.5
(4.79%)
(1.07%)
42
6.24
Buyback yield%
0.40
0.87
1.22
0.40
0.91
0.40
0.40
2.46
0.40
0.40
25.91
0.40
0.40
43
1.317
D/E ratiox
0.634
0.700
0.789
0.792
0.931
0.961
0.943
1.058
1.152
1.347
0.836
1.058
0.937
67
772.4
Enterprise value¥M
594.7
669.8
659.3
754.0
729.8
753.4
783.8
747.9
852.7
956.7
292.7
5.56%
5.76%
87
0.463
LT debt¥B
0.864
0.817
0.896
0.861
0.933
0.940
0.975
1.134
1.288
1.347
0.811
7.63%
5.02%
25
Revenue
¥755.7M
5.50%
1.00×
Cost of revenue
¥529.0M
5.50%
1.00×
Operating expenses
¥123.0M
5.58%
1.01×