162.6
Revenue¥M
583.2
592.5
595.6
603.2
622.7
635.4
660.0
679.8
704.5
727.8
180.6
3.17%
2.51%
15
23.93
Revenue growth%
11.34
13.20
14.16
14.08
16.05
17.22
19.56
16.95
16.23
16.45
2.15
16.95
16.14
43
7.59
Gross margin%
16.17
14.67
11.98
9.61
8.40
10.84
9.18
8.77
8.45
7.09
26.85
8.77
9.40
81
12.26
Operating margin%
13.61
12.17
9.39
10.63
12.25
14.59
13.58
15.24
12.96
10.17
26.35
13.58
12.60
85
19.15
Net margin%
20.59
19.89
18.92
17.44
18.08
18.56
20.85
23.50
23.55
23.27
14.69
23.27
20.24
90
26.72
P/E ratio (avg)x
21.08
20.74
20.69
18.27
17.11
15.23
13.79
13.06
12.35
13.19
8.707
13.19
16.17
56
37.81
EV/EBITx
19.15
20.93
19.46
20.09
22.45
21.09
21.88
24.35
24.63
27.98
6.052
24.35
21.48
46
4.41
FCF yield (avg)%
15.01
16.09
18.86
17.48
15.78
13.70
13.94
11.42
9.26
8.68
28.45
11.42
14.48
90
17.53
FCF margin%
19.71
21.03
21.86
21.34
21.80
23.68
22.52
24.13
25.26
27.90
29.20
24.13
22.19
36
0.718
FCF / Net incomex
0.979
0.922
0.890
1.003
0.913
0.823
0.835
0.746
0.728
0.703
0.122
0.746
0.862
92
16.62
ROIC%
26.08
24.60
23.58
25.70
25.43
22.49
24.45
23.47
21.93
23.27
27.79
23.27
24.02
63
22.40
Return on equity%
6.17
4.71
6.19
7.60
10.02
9.97
9.67
11.96
11.64
14.20
27.08
11.64
9.82
24
10.43
Return on assets%
20.64
20.02
20.38
21.57
21.46
20.47
20.80
17.83
17.32
17.44
16.01
17.83
20.42
47
2.47
EPS¥
1.32
1.34
1.21
1.09
1.02
0.94
0.80
0.81
0.81
0.75
2.54
(6.01%)
(6.50%)
—
29.61
EPS growth%
8.19
6.42
7.24
6.55
3.91
5.35
3.63
4.11
5.61
3.12
8.00
4.11
5.48
30
1.00
Bookvalue per sh¥
1.02
1.03
0.94
0.97
0.97
1.04
1.06
1.06
0.99
0.84
1.79
(2.73%)
(2.24%)
—
0.40
FCF per share¥
2.92
3.25
3.44
3.38
3.68
3.78
3.73
3.91
4.43
4.24
0.96
2.83%
4.09%
—
0.35
Dividend per sh¥
1.45
1.61
1.68
1.84
1.99
1.82
1.90
2.04
2.10
1.84
2.28
(1.57%)
1.07%
—
24.91
Div yield (avg)%
7.35
8.85
9.95
9.53
10.49
11.57
11.64
9.63
10.68
9.32
18.92
10.68
9.79
42
20.94
Payout ratio%
15.28
15.66
13.53
16.10
17.98
17.43
16.70
19.64
17.80
17.20
2.69
17.43
16.95
19
143.6
Shares (diluted)M
90.69
87.97
91.73
99.01
99.35
100.4
90.55
81.54
72.49
63.86
141.4
(8.46%)
(3.87%)
44
10.98
Buyback yield%
22.80
25.12
26.21
25.56
24.58
23.01
21.80
22.81
21.82
21.71
10.44
21.82
22.91
43
0.619
D/E ratiox
1.406
1.593
1.567
1.712
1.939
2.205
2.383
2.194
2.492
2.566
1.115
2.383
2.067
68
187.4
Enterprise value¥M
725.1
818.8
775.3
734.0
784.8
761.0
878.7
895.9
855.6
936.7
332.2
3.60%
2.46%
34
212.7
LT debt¥M
311.0
290.3
306.1
324.7
318.7
320.2
323.9
321.7
273.7
291.3
305.9
(1.78%)
(0.71%)
64
Revenue
¥727.8M
2.51%
1.00×
Cost of revenue
¥476.1M
2.87%
1.03×
Operating expenses
¥75.67M
0.89%
0.85×
Property and equipment
20.34%
Cash and investments
19.47%