235.1
Revenue¥M
495.7
501.8
495.4
496.3
505.7
502.4
510.7
507.8
511.1
509.8
242.1
0.16%
0.17%
90
8.18
Revenue growth%
12.12
9.14
10.45
10.76
13.05
13.38
15.80
17.68
20.63
17.78
3.67
17.68
13.21
16
10.06
Gross margin%
10.25
8.50
8.59
6.48
6.02
3.82
5.46
4.28
6.81
6.34
26.91
5.46
6.41
55
12.52
Operating margin%
29.02
26.21
26.46
28.92
26.17
27.90
30.32
32.90
30.30
32.67
4.07
30.32
28.97
60
5.99
Net margin%
3.57
3.26
2.63
0.47
1.46
0.40
0.40
2.86
1.10
0.40
14.62
0.40
1.28
31
31.20
P/E ratio (avg)x
19.24
21.08
21.85
21.37
22.40
24.19
23.32
22.40
22.41
20.31
11.53
22.41
22.12
5
8.803
EV/EBITx
18.84
20.12
19.17
18.88
17.99
20.25
20.79
22.31
23.03
25.73
16.69
22.31
20.18
19
10.58
FCF yield (avg)%
11.21
8.66
8.68
6.39
9.24
12.18
12.04
12.46
9.96
12.89
10.20
12.18
10.59
40
29.74
FCF margin%
6.45
6.85
4.19
6.03
3.57
1.36
0.40
2.81
5.74
7.96
21.33
2.81
4.97
53
0.608
FCF / Net incomex
1.425
1.659
1.567
1.593
1.644
1.767
2.063
2.300
2.625
2.595
1.080
2.300
1.713
76
13.94
ROIC%
23.48
25.03
24.46
27.43
30.03
32.46
30.69
30.55
28.04
28.30
25.41
30.55
28.17
67
4.61
Return on equity%
24.43
26.99
24.10
23.04
21.70
20.80
19.10
18.15
16.67
18.89
8.90
18.89
21.25
54
3.11
Return on assets%
9.89
9.69
8.83
8.57
11.35
11.67
11.17
11.35
13.32
11.87
28.24
11.67
11.26
6
0.16
EPS¥
0.18
0.17
0.19
0.17
0.17
0.17
0.19
0.21
0.24
0.25
0.16
8.21%
3.04%
—
13.97
EPS growth%
15.04
14.27
14.06
14.47
12.56
15.19
13.39
14.24
14.43
11.99
20.54
14.24
14.26
53
0.40
Bookvalue per sh¥
0.38
0.41
0.42
0.40
0.42
0.43
0.43
0.40
0.36
0.39
0.43
(1.43%)
0.40%
—
0.17
FCF per share¥
0.76
0.73
0.77
0.83
0.95
1.04
1.06
1.22
1.17
1.36
0.37
7.51%
5.74%
—
0.41
Dividend per sh¥
0.65
0.65
0.68
0.72
0.74
0.71
0.71
0.80
0.76
0.83
0.35
2.42%
3.24%
—
18.23
Div yield (avg)%
21.13
21.75
21.61
21.21
22.98
23.93
23.65
23.05
23.74
23.65
27.50
23.65
23.01
10
28.48
Payout ratio%
19.85
19.66
19.77
18.61
19.84
20.58
20.78
19.40
19.78
19.35
9.73
19.78
19.77
51
0.936
Shares (diluted)B
1.438
1.372
1.372
1.347
1.408
1.411
1.435
1.441
1.615
1.866
0.910
5.79%
3.98%
13
23.91
Buyback yield%
15.15
14.65
11.76
9.05
6.40
7.91
6.63
4.24
1.94
4.48
14.14
4.48
7.27
61
1.489
D/E ratiox
1.166
1.264
1.499
1.603
1.632
1.683
1.896
2.027
1.942
2.162
0.291
1.942
1.657
60
28.53
Enterprise value¥M
58.07
53.17
45.96
38.95
33.30
29.27
29.81
29.06
29.87
31.77
317.4
(0.94%)
(5.95%)
44
626.3
LT debt¥M
434.9
390.9
388.8
356.6
358.8
330.0
316.7
303.1
303.8
305.1
478.3
(3.19%)
(4.35%)
41
Revenue
¥509.8M
0.17%
1.00×
Cost of revenue
¥295.1M
0.24%
1.01×
Operating expenses
¥82.27M
(0.71%)
0.92×