135.5
Revenue¥M
620.3
643.6
667.8
681.9
708.9
709.2
715.1
721.1
729.2
731.2
147.8
0.62%
2.09%
12
15.54
Revenue growth%
28.76
31.30
34.21
35.14
35.47
35.09
36.64
37.06
37.52
35.94
20.16
36.64
35.31
86
4.24
Gross margin%
20.30
20.43
18.86
17.55
17.31
18.01
16.91
18.89
18.25
16.82
28.63
18.01
18.13
82
23.10
Operating margin%
20.32
20.00
18.92
21.87
24.60
23.33
25.10
27.87
26.58
28.85
28.04
26.58
23.97
74
4.83
Net margin%
11.26
8.98
8.86
7.04
5.32
4.51
6.36
6.98
4.29
3.79
25.04
4.51
6.67
55
9.892
P/E ratio (avg)x
9.314
10.01
9.396
9.898
10.52
11.84
10.70
10.88
12.11
13.08
25.18
11.84
10.61
8
10.15
EV/EBITx
38.64
36.75
35.80
38.40
40.86
36.92
36.59
36.92
40.99
41.98
34.65
36.92
37.66
26
14.97
FCF yield (avg)%
22.39
20.45
20.05
20.87
18.93
21.23
20.38
17.44
15.69
16.86
13.21
17.44
20.22
57
17.39
FCF margin%
35.41
33.59
31.13
29.67
29.44
28.60
29.81
30.53
31.64
30.03
25.03
30.03
30.28
87
0.668
FCF / Net incomex
1.292
1.345
1.325
1.478
1.692
1.707
2.030
2.128
2.241
2.497
0.974
2.128
1.700
15
8.67
ROIC%
14.37
15.07
15.70
17.02
19.41
18.23
20.97
23.85
25.17
25.28
10.16
23.85
18.82
89
14.15
Return on equity%
17.25
14.60
16.05
17.63
17.89
16.39
14.74
13.27
11.69
10.18
28.54
13.27
15.39
66
4.11
Return on assets%
24.08
24.77
25.36
23.76
23.64
22.12
22.88
23.45
24.01
23.72
8.75
23.45
23.74
17
0.23
EPS¥
0.29
0.32
0.33
0.32
0.34
0.32
0.29
0.32
0.33
0.32
0.26
(1.41%)
2.08%
—
11.05
EPS growth%
9.22
11.40
11.08
10.99
12.00
14.31
16.46
16.83
14.28
13.94
19.55
14.31
12.97
41
0.28
Bookvalue per sh¥
0.16
0.17
0.17
0.16
0.16
0.14
0.15
0.15
0.15
0.16
0.14
(0.39%)
0.84%
—
0.25
FCF per share¥
0.43
0.47
0.52
0.55
0.63
0.72
0.76
0.88
0.97
1.07
0.38
11.21%
11.30%
—
0.07
Dividend per sh¥
0.12
0.11
0.10
0.09
0.09
0.09
0.10
0.10
0.10
0.10
0.09
3.51%
(2.97%)
—
22.64
Div yield (avg)%
13.87
11.00
9.15
9.91
12.45
10.88
13.43
11.62
13.29
13.95
23.78
13.29
12.04
56
18.54
Payout ratio%
11.38
11.73
10.35
12.02
9.71
9.00
9.94
11.26
10.75
10.81
15.74
10.75
10.78
63
0.794
Shares (diluted)B
0.859
0.802
0.733
0.718
0.754
0.786
0.837
0.947
0.925
1.027
0.799
6.38%
1.99%
76
4.05
Buyback yield%
24.22
26.27
27.76
25.19
27.66
30.63
27.75
28.97
28.65
29.43
6.44
28.97
27.76
15
1.193
D/E ratiox
1.309
1.391
1.354
1.530
1.540
1.514
1.593
1.693
1.718
1.618
1.334
1.618
1.535
59
348.8
Enterprise value¥M
319.0
373.3
420.3
499.8
532.7
543.5
601.9
703.0
759.9
872.6
89.18
10.37%
10.54%
91
0.297
LT debt¥B
0.594
0.696
0.809
0.815
0.924
0.922
0.927
0.880
0.993
1.045
0.143
2.49%
5.70%
10
Revenue
¥731.2M
2.09%
1.00×
Cost of revenue
¥439.2M
2.26%
1.02×
Operating expenses
¥107.1M
1.82%
0.97×
Goodwill & intangibles
17.99%