57.34
Revenue¥M
521.2
522.1
529.4
537.6
545.9
561.6
557.4
565.3
573.9
576.6
59.09
1.10%
1.14%
18
4.97
Revenue growth%
10.01
10.94
13.32
15.72
18.42
20.13
20.38
23.25
23.14
21.51
15.29
21.51
19.27
20
16.63
Gross margin%
18.11
17.22
15.06
17.69
19.46
16.98
14.71
12.82
11.63
11.91
15.45
12.82
16.02
86
6.07
Operating margin%
14.40
16.16
16.02
18.87
21.52
24.41
22.15
22.11
21.34
19.98
14.85
22.11
20.66
75
29.11
Net margin%
10.58
12.84
10.17
8.93
9.43
10.27
7.77
9.16
10.24
8.32
28.72
9.16
9.80
47
22.82
P/E ratio (avg)x
7.385
6.442
5.685
5.921
6.237
5.772
5.736
6.011
6.604
5.792
23.52
5.792
5.966
30
36.46
EV/EBITx
32.17
31.57
36.79
38.99
39.21
43.06
48.31
49.05
46.62
47.92
26.79
47.92
41.13
10
24.55
FCF yield (avg)%
9.69
9.06
6.35
7.46
8.35
5.87
5.62
3.32
2.00
0.40
11.50
3.32
6.11
40
5.69
FCF margin%
11.40
9.65
6.79
6.80
7.96
9.41
11.16
11.89
9.51
7.97
2.40
9.51
9.46
46
1.758
FCF / Net incomex
1.268
1.212
1.134
1.000
0.990
0.873
0.804
0.824
0.754
0.817
1.526
0.817
0.931
29
10.73
ROIC%
10.68
8.97
11.72
11.66
12.55
13.68
13.34
13.97
16.89
18.38
17.61
13.97
12.94
53
25.49
Return on equity%
2.19
0.41
0.40
0.83
0.40
1.56
0.43
0.61
0.41
0.40
8.58
0.43
0.42
58
11.96
Return on assets%
19.62
21.67
19.28
18.24
19.44
19.29
20.41
19.27
20.26
20.26
9.87
20.26
19.53
81
0.31
EPS¥
0.44
0.40
0.37
0.39
0.39
0.42
0.36
0.32
0.32
0.31
0.34
(4.44%)
(3.77%)
—
16.29
EPS growth%
16.28
16.80
14.54
13.70
12.93
12.21
14.74
15.77
16.36
15.51
20.46
15.51
15.13
26
0.31
Bookvalue per sh¥
1.59
1.85
1.95
1.91
2.23
2.20
2.40
2.74
3.03
3.46
0.84
9.18%
8.86%
—
0.91
FCF per share¥
1.52
1.52
1.60
1.53
1.63
1.66
1.71
1.55
1.49
1.38
0.78
(3.33%)
(0.24%)
—
0.24
Dividend per sh¥
1.09
1.15
1.26
1.24
1.39
1.38
1.53
1.48
1.54
1.75
0.49
4.65%
6.56%
—
13.93
Div yield (avg)%
0.40
1.38
0.40
0.40
1.03
1.62
2.50
2.01
0.52
2.82
6.82
2.01
1.21
59
16.70
Payout ratio%
27.44
27.53
24.64
23.59
21.78
22.86
23.09
25.12
27.68
25.15
28.99
25.12
24.88
12
354.5
Shares (diluted)M
477.4
495.1
553.9
572.7
666.8
688.5
645.0
695.3
779.4
789.2
340.7
3.43%
5.04%
35
14.51
Buyback yield%
25.73
24.81
25.68
23.81
24.90
26.16
26.90
24.31
23.90
23.51
27.17
24.31
24.86
29
1.635
D/E ratiox
0.851
0.853
0.943
0.964
0.997
1.028
1.119
1.207
1.238
1.340
1.305
1.207
1.012
87
112.0
Enterprise value¥M
365.5
357.6
405.6
425.1
481.9
448.6
498.9
532.6
517.9
522.7
274.3
1.64%
3.01%
62
243.1
LT debt¥M
716.0
695.0
753.8
705.0
723.5
682.9
734.8
811.2
881.0
873.7
446.8
3.85%
3.05%
42
Revenue
¥576.6M
1.14%
1.00×
Cost of revenue
¥379.8M
1.28%
1.01×
Operating expenses
¥111.9M
0.99%
0.98×
Property and equipment
16.89%