439.2
Revenue¥M
564.1
577.8
570.3
586.5
588.2
606.0
604.7
610.2
614.0
629.2
452.7
1.36%
1.15%
77
5.94
Revenue growth%
16.47
17.28
16.00
13.07
13.14
10.58
7.71
8.72
5.81
7.23
7.84
7.71
11.82
32
18.79
Gross margin%
10.52
9.85
8.01
6.96
7.50
8.47
9.44
11.89
14.86
16.06
23.58
11.89
9.65
63
15.25
Operating margin%
16.26
14.19
13.06
12.44
13.54
12.08
9.72
12.66
11.49
10.52
19.84
11.49
12.55
21
19.75
Net margin%
24.67
23.42
25.05
23.66
21.10
23.52
24.12
26.92
28.37
25.86
6.06
25.86
24.40
84
26.41
P/E ratio (avg)x
19.73
21.73
20.63
22.38
21.36
21.76
23.72
23.34
22.37
25.31
7.504
23.34
22.07
18
18.43
EV/EBITx
19.39
17.00
17.96
18.83
17.68
18.74
16.46
15.94
17.18
16.08
23.21
16.46
17.43
52
3.95
FCF yield (avg)%
16.63
18.15
17.46
19.29
19.23
19.71
20.18
20.35
22.85
21.25
11.36
20.35
19.50
21
8.56
FCF margin%
22.85
20.64
19.22
18.15
15.97
12.98
14.90
14.93
12.12
14.34
4.20
14.34
15.45
28
1.354
FCF / Net incomex
0.166
0.175
0.178
0.185
0.170
0.163
0.177
0.174
0.160
0.178
0.126
0.174
0.174
29
7.78
ROIC%
6.71
4.91
4.02
6.71
4.31
3.56
4.67
5.60
4.74
2.20
16.06
4.67
4.70
72
22.15
Return on equity%
7.50
8.86
11.02
12.80
12.08
11.92
11.57
12.89
13.46
15.12
6.85
12.89
12.00
72
22.42
Return on assets%
20.89
20.93
20.03
18.40
17.34
18.78
16.18
18.69
18.61
21.11
16.54
18.69
18.74
65
1.81
EPS¥
1.18
1.26
1.10
1.09
0.98
1.04
1.04
1.02
0.94
0.91
2.01
(1.56%)
(2.79%)
—
16.90
EPS growth%
9.64
7.82
5.47
4.92
4.55
6.46
4.89
3.83
5.41
6.00
5.49
5.41
5.44
61
1.50
Bookvalue per sh¥
0.56
0.50
0.48
0.52
0.47
0.48
0.44
0.43
0.44
0.43
0.80
(1.77%)
(3.30%)
—
2.57
FCF per share¥
1.25
1.17
1.07
0.97
0.94
0.96
1.04
0.96
0.97
0.95
2.50
0.23%
(2.68%)
—
0.64
Dividend per sh¥
0.82
0.88
0.83
0.81
0.83
0.88
0.92
0.89
0.85
0.80
1.32
(0.55%)
(0.10%)
—
18.87
Div yield (avg)%
34.07
33.81
35.02
37.65
40.11
38.44
39.75
38.80
37.03
35.07
22.99
38.44
37.34
37
17.05
Payout ratio%
4.78
5.32
3.52
0.63
1.32
2.04
3.81
4.94
5.10
6.44
26.37
4.94
4.30
46
112.3
Shares (diluted)M
148.9
158.7
157.0
163.9
169.1
195.5
198.5
222.2
234.7
252.2
108.9
8.33%
6.53%
67
2.32
Buyback yield%
19.17
18.96
19.36
18.15
15.84
14.76
13.79
12.65
14.01
13.67
8.49
13.79
15.30
29
1.586
D/E ratiox
2.233
2.332
2.649
3.026
2.928
2.984
3.384
3.641
3.898
4.259
1.421
3.641
3.005
47
307.5
Enterprise value¥M
291.5
309.1
347.4
323.7
326.9
357.1
373.5
380.9
378.4
392.8
375.3
3.74%
3.62%
48
282.2
LT debt¥M
343.1
352.7
406.0
456.3
494.0
566.4
619.3
663.7
703.1
705.6
63.97
7.39%
7.35%
73
Revenue
¥629.2M
1.15%
1.00×
Cost of revenue
¥425.7M
0.93%
0.98×
Operating expenses
¥87.05M
2.14%
1.10×
Goodwill & intangibles
15.11%