495.4
Revenue¥M
722.9
736.0
753.8
750.6
741.8
753.8
775.7
802.1
797.3
792.1
510.2
1.32%
0.79%
74
4.12
Revenue growth%
20.10
20.07
17.67
19.11
17.16
17.81
17.23
14.92
11.98
12.56
9.48
14.92
17.45
95
14.63
Gross margin%
17.31
19.30
17.80
19.48
21.94
24.53
25.82
24.91
22.53
25.11
11.29
24.91
22.23
72
25.83
Operating margin%
24.71
25.99
23.35
24.89
23.43
24.12
25.92
24.76
27.68
29.59
26.38
25.92
24.83
42
13.78
Net margin%
19.15
21.40
24.14
22.92
25.54
23.59
20.77
21.12
22.45
21.85
19.77
21.85
22.15
9
29.32
P/E ratio (avg)x
30.83
31.35
32.61
36.38
36.75
38.79
40.97
37.79
37.07
33.40
30.40
37.79
36.57
65
34.45
EV/EBITx
36.09
35.28
32.77
29.64
29.74
29.10
27.76
28.48
31.65
30.69
36.87
29.10
30.22
9
27.89
FCF yield (avg)%
9.61
12.47
10.40
8.15
6.28
6.89
9.60
7.58
4.83
7.43
14.83
7.43
7.87
91
25.93
FCF margin%
27.31
26.45
23.96
23.15
23.81
23.21
25.57
26.84
28.13
28.98
28.93
26.84
26.01
45
0.332
FCF / Net incomex
0.912
0.857
0.812
0.859
0.906
0.938
0.955
0.885
0.969
0.870
0.808
0.938
0.896
78
29.61
ROIC%
20.37
20.80
23.78
24.51
23.04
23.98
25.20
27.69
30.58
28.66
17.16
27.69
24.24
44
21.37
Return on equity%
7.48
9.07
7.59
9.71
11.05
11.93
11.90
12.42
11.89
10.73
26.69
11.90
10.89
53
2.34
Return on assets%
14.19
11.36
8.80
8.23
8.80
7.80
7.92
5.14
4.85
3.48
28.81
5.14
8.08
8
0.23
EPS¥
0.35
0.31
0.28
0.31
0.35
0.35
0.35
0.31
0.32
0.31
0.23
(2.01%)
(1.46%)
—
18.74
EPS growth%
11.60
10.72
11.00
11.38
10.55
13.16
11.24
10.79
11.40
12.19
23.03
11.40
11.31
50
0.37
Bookvalue per sh¥
0.37
0.36
0.39
0.38
0.45
0.53
0.55
0.64
0.67
0.74
0.50
10.57%
7.25%
—
0.17
FCF per share¥
0.76
0.72
0.79
0.89
0.90
1.05
1.16
1.24
1.18
1.37
0.10
8.65%
7.10%
—
0.28
Dividend per sh¥
0.31
0.30
0.30
0.34
0.34
0.37
0.43
0.47
0.55
0.53
0.48
9.36%
6.55%
—
17.99
Div yield (avg)%
3.59
2.23
4.68
2.16
0.73
1.83
2.95
1.07
0.40
2.86
22.76
1.83
2.19
86
14.69
Payout ratio%
19.13
17.84
15.29
13.22
10.22
10.18
11.24
12.07
14.16
15.97
3.74
12.07
13.69
42
969.1
Shares (diluted)M
957.1
900.9
884.3
854.4
819.7
760.5
723.4
731.8
737.4
669.4
962.5
(3.97%)
(4.12%)
68
3.81
Buyback yield%
1.08
2.34
0.40
0.40
0.40
1.86
1.82
4.19
1.53
0.40
16.78
1.82
1.31
51
1.111
D/E ratiox
2.112
2.127
2.215
2.519
2.800
3.292
3.618
4.040
4.158
4.484
0.233
4.040
3.046
22
236.4
Enterprise value¥M
607.8
640.4
647.9
723.1
734.8
652.5
581.7
645.4
611.0
558.1
565.2
(5.35%)
0.17%
25
0.166
LT debt¥B
0.469
0.534
0.615
0.680
0.723
0.825
0.927
0.991
1.036
1.179
0.053
10.27%
10.82%
91
Revenue
¥792.1M
0.79%
1.00×
Cost of revenue
¥513.7M
0.84%
1.00×
Operating expenses
¥135.9M
0.70%
0.99×
Property and equipment
15.36%