437.5
Revenue¥M
705.9
695.3
699.7
720.6
715.1
711.5
728.4
736.6
748.8
747.6
452.7
0.89%
0.68%
88
15.99
Revenue growth%
9.51
8.82
6.23
7.91
8.79
10.29
7.58
4.98
2.52
4.25
24.55
4.98
7.74
54
29.41
Gross margin%
11.52
11.66
13.15
10.36
10.72
11.61
13.81
11.29
14.06
14.84
12.25
13.81
11.64
16
6.89
Operating margin%
20.76
18.35
20.15
22.26
20.25
20.54
23.01
22.85
25.54
27.06
21.57
23.01
21.51
10
7.20
Net margin%
14.31
12.85
9.97
9.61
11.14
13.66
16.51
18.41
20.82
23.57
21.02
18.41
13.99
91
33.52
P/E ratio (avg)x
36.41
41.35
47.56
47.83
49.08
53.92
51.41
52.07
52.00
51.07
8.891
52.00
50.08
22
15.24
EV/EBITx
40.35
41.99
43.13
44.62
42.84
43.27
48.55
49.25
47.93
43.96
32.13
47.93
43.62
33
20.40
FCF yield (avg)%
13.87
12.07
14.58
14.16
15.21
12.29
12.67
14.53
15.33
13.08
18.53
13.08
14.02
94
18.97
FCF margin%
20.48
21.98
19.75
20.32
18.53
20.07
19.63
22.41
21.03
22.55
13.56
21.03
20.40
92
0.433
FCF / Net incomex
0.059
0.056
0.060
0.065
0.063
0.064
0.055
0.060
0.063
0.059
0.180
0.060
0.060
93
13.78
ROIC%
10.71
12.31
10.68
12.08
11.79
10.28
11.75
13.15
14.04
11.07
11.30
11.75
11.77
32
15.66
Return on equity%
14.03
12.69
15.33
12.87
15.48
16.32
14.92
12.49
12.93
12.98
13.87
12.98
13.50
29
26.03
Return on assets%
20.46
19.86
22.00
24.62
23.73
25.64
24.50
22.03
24.35
27.22
4.35
24.50
24.04
39
0.11
EPS¥
0.62
0.62
0.56
0.55
0.56
0.63
0.63
0.69
0.76
0.81
0.12
7.76%
2.71%
—
21.36
EPS growth%
18.07
17.62
18.64
17.83
15.41
15.99
18.09
19.76
18.18
15.59
4.25
18.09
17.95
77
0.10
Bookvalue per sh¥
0.41
0.41
0.40
0.40
0.47
0.49
0.51
0.58
0.68
0.73
0.12
9.26%
6.02%
—
0.16
FCF per share¥
0.08
0.09
0.09
0.09
0.09
0.09
0.09
0.08
0.08
0.08
0.15
(2.48%)
(1.66%)
—
0.44
Dividend per sh¥
0.63
0.75
0.79
0.81
0.84
0.91
0.88
0.99
0.97
1.15
0.47
6.59%
6.60%
—
23.84
Div yield (avg)%
29.19
28.00
29.30
28.62
27.75
26.32
25.31
27.71
26.78
28.63
26.88
26.78
27.87
77
29.97
Payout ratio%
4.86
2.35
4.08
5.64
5.35
5.17
5.21
3.25
2.75
2.54
12.59
3.25
4.47
29
879.9
Shares (diluted)M
986.7
979.1
984.5
957.6
923.7
943.2
942.4
969.7
997.8
899.6
876.4
(0.53%)
(0.35%)
71
5.02
Buyback yield%
8.68
10.71
8.22
10.06
11.87
9.04
9.39
11.06
12.87
13.56
29.95
11.06
10.39
50
0.514
D/E ratiox
1.261
1.263
1.385
1.420
1.410
1.488
1.691
1.938
2.067
2.388
0.438
1.938
1.454
45
0.095
Enterprise value¥B
0.670
0.755
0.855
0.856
0.832
0.813
0.945
0.985
0.989
1.102
0.107
5.78%
4.56%
48
0.117
LT debt¥B
0.703
0.785
0.781
0.869
0.972
0.971
1.006
1.151
1.098
1.201
0.618
4.31%
5.81%
69
Revenue
¥747.6M
0.68%
1.00×
Cost of revenue
¥375.6M
0.32%
0.97×
Operating expenses
¥152.3M
1.39%
1.07×
Goodwill & intangibles
17.15%