328.1
Revenue¥M
876.4
889.3
885.1
875.9
904.2
902.6
905.3
892.8
888.4
884.6
345.5
(0.44%)
0.38%
93
25.52
Revenue growth%
31.38
32.47
33.48
31.05
31.62
33.78
33.88
31.97
33.57
32.23
20.12
33.57
32.35
45
4.90
Gross margin%
6.16
5.43
6.13
3.42
2.49
4.93
6.57
8.66
11.18
8.34
15.22
8.34
6.15
40
29.57
Operating margin%
10.49
11.15
13.37
15.52
17.66
18.78
18.88
20.58
18.52
20.08
6.67
18.88
18.09
45
19.64
Net margin%
16.02
16.04
17.77
20.77
23.33
21.87
24.61
26.71
29.60
29.65
28.39
26.71
22.60
21
19.33
P/E ratio (avg)x
10.65
11.41
12.49
12.76
13.63
14.47
15.05
14.78
14.49
16.29
20.42
14.78
14.05
93
14.55
EV/EBITx
11.74
11.65
11.77
12.61
11.52
12.03
10.98
11.47
10.97
11.51
9.267
11.47
11.58
8
29.28
FCF yield (avg)%
23.84
25.52
26.28
29.25
27.69
30.09
32.28
31.90
34.76
33.19
18.96
32.28
29.67
74
19.73
FCF margin%
13.27
16.11
13.19
15.98
15.35
16.52
14.26
14.38
12.61
10.89
20.82
14.26
14.32
68
0.605
FCF / Net incomex
0.445
0.439
0.448
0.422
0.393
0.342
0.359
0.339
0.308
0.319
0.553
0.339
0.376
54
10.24
ROIC%
22.53
22.87
22.24
25.24
26.10
27.86
24.95
23.69
22.59
20.15
19.86
23.69
23.28
20
7.09
Return on equity%
24.29
21.43
23.10
21.36
22.04
19.50
21.03
23.44
26.30
29.12
26.51
23.44
22.57
60
13.97
Return on assets%
13.78
15.65
14.88
17.62
15.16
17.39
18.68
18.27
15.59
17.65
17.32
17.65
16.52
6
0.31
EPS¥
0.36
0.36
0.33
0.32
0.35
0.37
0.40
0.37
0.41
0.46
0.33
5.70%
1.95%
—
6.37
EPS growth%
3.60
1.97
3.86
3.53
5.37
5.80
5.94
4.90
7.63
9.54
25.12
5.94
5.13
18
0.46
Bookvalue per sh¥
0.15
0.14
0.13
0.14
0.12
0.11
0.11
0.11
0.11
0.11
0.72
(1.10%)
(3.50%)
—
0.36
FCF per share¥
0.25
0.22
0.19
0.17
0.17
0.18
0.20
0.22
0.24
0.24
0.56
7.03%
0.09%
—
0.42
Dividend per sh¥
0.54
0.61
0.66
0.73
0.82
0.85
0.89
0.86
0.82
0.87
0.12
1.13%
4.02%
—
7.64
Div yield (avg)%
5.31
5.45
6.98
6.16
8.27
8.97
9.29
7.09
8.28
11.28
4.27
8.97
7.68
41
22.25
Payout ratio%
5.33
7.91
5.27
8.04
6.28
4.66
2.11
0.40
0.40
0.40
6.91
0.40
4.97
54
0.840
Shares (diluted)B
0.904
0.969
1.032
0.985
1.018
0.948
1.069
1.240
1.407
1.442
0.806
7.20%
4.48%
76
13.41
Buyback yield%
2.02
2.32
3.67
4.90
6.69
4.58
5.82
4.38
4.57
3.31
26.70
4.57
4.47
81
0.985
D/E ratiox
1.376
1.493
1.526
1.571
1.743
1.911
1.791
1.856
1.936
1.924
0.780
1.911
1.767
61
300.3
Enterprise value¥M
74.50
78.65
84.74
94.63
108.1
120.0
116.0
107.1
106.2
107.5
243.7
(0.11%)
4.17%
7
0.138
LT debt¥B
0.780
0.833
0.921
1.039
1.006
1.012
1.114
1.140
1.202
1.219
0.163
3.91%
4.50%
71
Revenue
¥884.6M
0.38%
1.00×
Cost of revenue
¥487.6M
0.18%
0.98×
Operating expenses
¥121.5M
1.02%
1.06×
Cash and investments
15.73%