563.3
Revenue¥M
651.9
660.5
674.0
677.0
684.1
702.1
709.3
716.3
705.8
702.2
595.0
0.52%
0.89%
14
16.42
Revenue growth%
28.81
28.11
28.20
29.12
29.14
29.58
27.77
30.72
29.78
29.51
19.29
29.58
29.13
75
5.28
Gross margin%
11.32
9.30
10.58
10.63
8.62
7.23
9.88
7.50
7.21
5.36
9.93
7.23
8.96
78
12.53
Operating margin%
15.20
17.91
15.54
14.97
17.92
16.76
18.71
18.53
16.72
18.54
5.54
18.53
17.33
16
28.26
Net margin%
11.61
12.86
10.19
9.62
11.19
8.71
10.53
13.47
14.07
11.49
3.51
11.49
11.34
76
22.19
P/E ratio (avg)x
20.70
21.48
20.09
21.44
20.60
18.78
20.95
23.56
25.36
28.19
12.21
23.56
21.19
72
20.18
EV/EBITx
17.22
18.64
17.57
18.86
18.15
19.50
20.37
17.76
15.80
16.40
11.37
17.76
17.95
84
5.39
FCF yield (avg)%
14.87
14.22
16.25
14.65
15.86
13.08
11.80
12.16
12.65
11.25
9.45
12.16
13.65
80
20.61
FCF margin%
29.79
29.62
30.55
30.53
29.10
30.12
27.71
25.21
22.65
23.57
28.43
25.21
29.36
40
1.191
FCF / Net incomex
1.448
1.544
1.498
1.623
1.784
2.042
2.234
2.241
2.371
2.709
1.014
2.241
1.913
27
25.32
ROIC%
13.02
12.55
9.94
10.33
12.84
13.23
12.85
10.51
8.37
9.45
2.70
10.51
11.53
28
18.12
Return on equity%
20.33
22.37
19.81
22.81
20.69
22.66
19.83
17.81
20.30
23.18
13.56
20.30
20.51
7
15.24
Return on assets%
2.47
4.53
5.24
6.57
6.10
5.17
6.69
6.15
7.95
8.54
19.62
6.69
6.13
85
0.53
EPS¥
0.32
0.34
0.32
0.31
0.28
0.29
0.30
0.31
0.32
0.35
0.57
4.77%
0.27%
—
7.79
EPS growth%
14.15
11.39
11.87
9.77
11.38
10.25
10.16
10.82
12.96
10.61
29.83
10.61
11.10
43
0.18
Bookvalue per sh¥
0.40
0.43
0.38
0.40
0.36
0.32
0.29
0.30
0.32
0.33
0.51
(2.01%)
(2.82%)
—
0.37
FCF per share¥
0.75
0.70
0.61
0.66
0.67
0.58
0.61
0.61
0.57
0.60
0.73
(2.05%)
(1.89%)
—
0.32
Dividend per sh¥
0.44
0.43
0.43
0.41
0.45
0.44
0.43
0.42
0.38
0.36
0.17
(4.09%)
(1.63%)
—
4.44
Div yield (avg)%
15.18
15.04
12.79
11.10
13.79
14.87
16.56
19.44
21.29
19.03
11.74
19.03
15.11
19
2.12
Payout ratio%
6.44
7.34
5.12
3.07
0.47
0.40
3.38
1.91
0.40
0.40
12.46
0.40
2.49
17
633.1
Shares (diluted)M
580.8
525.4
571.1
550.8
587.2
539.1
543.3
597.8
543.8
587.4
642.7
0.01%
(0.79%)
34
13.33
Buyback yield%
33.93
34.17
32.68
34.81
36.20
36.71
33.92
34.25
34.23
35.52
15.10
34.25
34.24
14
0.699
D/E ratiox
1.848
2.103
1.920
1.950
1.781
1.692
1.812
1.677
1.770
1.605
1.194
1.692
1.797
82
661.5
Enterprise value¥M
702.4
609.5
627.9
657.5
620.6
546.4
522.0
506.8
458.0
408.8
541.9
(8.01%)
(4.69%)
24
529.1
LT debt¥M
115.1
115.0
117.2
134.0
139.1
160.9
181.7
182.6
206.2
223.9
134.5
9.99%
8.71%
86
Revenue
¥702.2M
0.89%
1.00×
Cost of revenue
¥369.0M
0.58%
0.97×
Operating expenses
¥110.8M
1.42%
1.05×