42.34
Revenue¥M
524.6
522.6
519.7
516.1
528.1
539.5
544.1
543.9
560.4
559.3
46.60
1.16%
0.77%
65
10.67
Revenue growth%
19.03
18.86
18.60
19.63
21.56
20.17
19.65
19.76
17.06
15.14
28.65
19.65
19.33
64
20.76
Gross margin%
6.90
6.07
3.99
5.67
5.21
5.38
5.88
7.35
9.82
11.41
2.58
7.35
5.98
67
24.46
Operating margin%
26.56
25.63
26.10
26.09
24.99
27.96
29.21
30.75
28.61
28.88
20.33
28.88
27.26
6
23.07
Net margin%
29.69
30.88
28.37
31.29
30.64
29.93
28.71
31.59
30.58
31.23
7.62
30.58
30.61
78
13.33
P/E ratio (avg)x
15.85
17.40
17.13
19.28
19.67
21.78
24.64
25.94
27.20
24.98
14.56
24.98
20.73
73
18.01
EV/EBITx
24.11
26.50
28.70
31.89
32.08
32.79
34.04
35.43
36.05
38.38
14.28
35.43
32.44
39
15.99
FCF yield (avg)%
20.91
19.19
21.89
21.28
19.54
19.76
21.55
23.08
20.41
19.53
29.06
20.41
20.66
58
10.44
FCF margin%
16.35
18.09
16.77
17.75
17.70
19.67
20.31
21.63
23.54
25.61
13.09
21.63
18.88
35
0.292
FCF / Net incomex
2.209
2.593
2.571
2.607
2.747
3.058
3.593
4.277
4.361
4.512
1.359
4.277
2.903
72
23.73
ROIC%
6.96
5.60
3.32
0.97
0.40
0.40
1.72
0.40
2.05
0.79
21.24
0.79
1.34
6
29.07
Return on equity%
19.16
21.52
22.44
24.88
25.24
25.02
24.37
21.47
23.86
25.76
23.51
24.37
24.11
19
9.54
Return on assets%
15.77
14.28
15.91
15.70
17.91
16.80
15.13
15.15
12.30
14.44
2.54
15.13
15.42
42
0.71
EPS¥
0.39
0.41
0.43
0.42
0.40
0.40
0.44
0.51
0.53
0.61
0.75
8.80%
5.95%
—
27.05
EPS growth%
19.67
18.61
20.09
21.29
22.38
25.30
25.94
23.86
26.67
28.88
20.27
25.94
23.12
9
0.52
Bookvalue per sh¥
0.34
0.29
0.28
0.29
0.26
0.23
0.21
0.22
0.23
0.21
0.51
(4.27%)
(5.56%)
—
0.37
FCF per share¥
0.34
0.39
0.37
0.40
0.39
0.45
0.49
0.48
0.49
0.52
0.31
5.94%
4.15%
—
0.43
Dividend per sh¥
0.39
0.43
0.45
0.46
0.42
0.40
0.35
0.36
0.32
0.35
0.16
(3.59%)
(1.43%)
—
28.87
Div yield (avg)%
17.58
18.93
21.23
22.32
20.74
21.08
20.45
21.71
23.49
24.43
10.53
21.71
21.16
21
20.08
Payout ratio%
20.63
23.22
24.66
24.18
23.67
26.19
26.18
25.05
27.13
29.94
25.01
26.19
24.86
10
405.7
Shares (diluted)M
568.3
540.1
612.8
682.3
717.8
790.0
906.1
869.7
841.2
830.5
405.3
2.96%
5.01%
55
5.58
Buyback yield%
16.82
16.17
17.34
16.08
17.73
17.06
15.73
15.95
17.00
19.70
24.67
17.00
16.91
59
1.017
D/E ratiox
1.466
1.571
1.522
1.647
1.601
1.629
1.548
1.469
1.292
1.191
0.573
1.469
1.535
34
0.472
Enterprise value¥B
0.623
0.719
0.792
0.865
0.893
0.955
1.110
1.040
1.152
1.222
0.340
6.45%
8.56%
12
425.4
LT debt¥M
407.6
418.5
458.8
518.2
580.8
612.2
601.0
590.6
583.9
577.7
335.1
(0.11%)
3.31%
10
Revenue
¥559.3M
0.77%
1.00×
Cost of revenue
¥324.5M
0.99%
1.02×
Operating expenses
¥109.2M
0.09%
0.94×
Property and equipment
16.51%