462.4
Revenue¥M
701.8
701.2
722.6
733.3
744.0
733.1
721.9
739.6
734.0
731.0
482.3
(0.35%)
0.45%
10
23.17
Revenue growth%
31.41
34.18
33.74
33.94
33.14
33.20
30.50
33.24
31.83
31.06
17.67
31.83
33.17
64
26.42
Gross margin%
16.64
14.06
16.91
19.56
22.30
23.30
22.93
24.85
22.75
22.24
18.66
22.93
22.27
20
20.52
Operating margin%
3.57
2.96
3.49
2.41
2.07
4.60
5.83
8.47
8.02
10.69
25.39
8.02
4.08
39
13.10
Net margin%
16.13
15.89
16.82
17.14
18.89
20.37
21.47
23.99
25.13
25.61
26.08
23.99
19.63
20
27.95
P/E ratio (avg)x
9.837
9.079
8.455
7.298
7.168
6.518
6.611
7.085
7.615
7.432
28.64
7.085
7.365
14
19.79
EV/EBITx
28.00
26.42
25.42
25.13
23.90
23.05
24.15
25.83
24.04
24.78
16.76
24.15
24.95
69
22.10
FCF yield (avg)%
6.29
7.64
9.02
7.38
7.52
9.36
9.95
10.76
7.76
7.76
28.71
9.36
7.76
91
2.39
FCF margin%
28.93
30.06
28.84
26.16
24.42
26.03
25.04
27.41
29.76
32.16
20.99
27.41
28.13
53
1.231
FCF / Net incomex
2.204
2.385
2.338
2.771
2.921
2.956
3.302
3.191
3.064
3.214
0.952
3.191
2.938
74
6.98
ROIC%
12.72
13.41
15.24
13.17
10.21
13.10
10.77
8.26
10.89
9.32
2.41
10.77
11.80
80
8.46
Return on equity%
17.97
18.03
19.35
16.54
18.60
21.25
23.91
26.74
25.30
24.85
20.42
24.85
20.30
57
4.12
Return on assets%
22.93
20.47
20.93
19.31
16.81
18.18
19.53
21.61
24.25
21.52
11.24
21.52
20.70
36
0.38
EPS¥
0.82
0.80
0.81
0.94
0.90
1.00
1.16
1.14
1.23
1.37
0.41
8.85%
4.67%
—
27.39
EPS growth%
23.11
20.19
19.09
21.36
23.81
25.73
24.32
23.52
25.67
26.25
25.76
25.67
23.66
54
0.72
Bookvalue per sh¥
0.54
0.55
0.49
0.52
0.44
0.43
0.46
0.39
0.41
0.42
0.87
(1.11%)
(3.65%)
—
0.68
FCF per share¥
1.44
1.40
1.44
1.42
1.67
1.64
1.81
2.16
2.41
2.57
0.95
9.02%
7.11%
—
0.27
Dividend per sh¥
0.33
0.35
0.34
0.35
0.41
0.46
0.44
0.43
0.41
0.43
0.78
1.05%
3.48%
—
2.43
Div yield (avg)%
28.33
27.50
29.18
27.14
29.21
31.54
33.09
33.28
30.38
31.80
6.97
31.80
29.79
74
15.69
Payout ratio%
7.08
6.59
9.06
6.07
8.50
10.81
8.93
9.63
9.42
6.49
25.09
9.42
8.72
86
406.6
Shares (diluted)M
414.7
370.6
335.0
327.6
337.9
343.5
381.7
410.3
372.9
332.4
403.1
(0.33%)
(1.95%)
34
29.18
Buyback yield%
7.22
6.29
6.51
5.42
6.52
4.29
6.94
8.14
5.55
7.33
13.66
6.94
6.51
91
0.757
D/E ratiox
1.063
1.050
1.082
1.211
1.364
1.480
1.618
1.751
1.723
1.910
1.330
1.723
1.422
79
465.5
Enterprise value¥M
510.9
571.8
565.0
641.6
732.4
776.0
888.1
959.9
944.0
998.9
423.5
6.40%
7.74%
9
305.5
LT debt¥M
246.4
240.5
248.2
293.1
324.9
360.4
394.6
451.4
433.9
414.8
107.3
5.01%
6.25%
65
Revenue
¥731.0M
0.45%
1.00×
Cost of revenue
¥511.7M
0.45%
1.00×
Operating expenses
¥158.8M
0.50%
1.01×
Goodwill & intangibles
16.23%