328.5
Revenue¥M
516.9
556.2
571.0
598.9
616.8
635.7
681.1
705.6
730.0
761.0
358.8
4.29%
4.44%
62
5.22
Revenue growth%
1.83
0.40
0.40
1.45
2.47
0.40
0.40
3.19
6.01
4.16
24.28
3.19
1.64
94
24.25
Gross margin%
0.40
2.74
0.71
1.49
0.40
3.14
1.52
2.21
3.79
5.26
21.33
3.14
1.87
48
23.03
Operating margin%
10.59
11.18
13.13
11.95
13.21
15.64
16.70
14.27
16.61
14.95
24.42
15.64
13.74
29
16.36
Net margin%
17.59
15.20
16.16
13.66
16.08
16.56
15.29
17.73
18.98
20.30
12.23
17.73
16.36
84
15.67
P/E ratio (avg)x
8.314
8.816
10.00
9.406
10.78
11.98
12.23
13.83
14.01
14.95
24.09
13.83
11.38
81
24.07
EV/EBITx
12.59
13.35
12.25
13.31
14.48
12.52
11.94
11.64
11.07
10.55
13.89
11.64
12.38
25
19.43
FCF yield (avg)%
16.60
15.00
15.97
18.65
20.01
18.44
19.92
21.37
22.76
20.61
11.36
20.61
19.28
94
19.81
FCF margin%
3.34
2.23
2.73
0.87
0.40
0.40
2.20
1.88
1.19
0.70
28.09
1.19
1.54
48
1.336
FCF / Net incomex
0.857
0.789
0.768
0.729
0.785
0.843
0.900
0.861
0.891
0.835
1.477
0.861
0.839
94
19.17
ROIC%
25.72
25.09
27.87
28.27
28.42
30.72
30.39
30.55
28.44
29.30
29.49
30.39
28.43
62
15.06
Return on equity%
0.50
0.40
2.89
4.70
6.81
4.69
6.80
9.60
8.02
6.85
13.33
6.85
5.75
66
13.79
Return on assets%
27.11
27.47
26.32
26.33
28.52
29.17
28.91
27.96
28.04
27.41
2.68
28.04
27.72
69
0.64
EPS¥
0.96
0.88
0.84
0.91
0.98
1.02
1.04
0.98
0.90
0.97
0.70
(0.14%)
0.38%
—
14.97
EPS growth%
0.40
0.40
0.40
1.50
0.40
0.40
1.91
0.40
0.40
3.30
18.93
0.40
0.40
5
0.73
Bookvalue per sh¥
1.30
1.33
1.50
1.66
1.89
1.92
2.15
2.49
2.97
3.58
0.79
13.71%
11.15%
—
0.29
FCF per share¥
0.25
0.24
0.26
0.24
0.23
0.23
0.22
0.23
0.24
0.27
0.25
3.41%
0.81%
—
0.75
Dividend per sh¥
1.05
1.05
1.11
1.17
1.36
1.34
1.29
1.43
1.59
1.58
0.98
3.04%
3.99%
—
18.41
Div yield (avg)%
16.18
13.41
13.51
16.17
17.60
16.77
15.87
13.53
11.05
13.67
16.32
13.67
14.77
87
26.80
Payout ratio%
15.49
16.80
17.61
16.70
17.87
15.09
17.12
18.54
20.64
22.81
2.15
18.54
17.37
15
410.8
Shares (diluted)M
372.4
377.4
386.9
395.8
379.5
429.8
476.3
514.7
483.3
482.5
393.1
4.92%
2.66%
39
28.65
Buyback yield%
7.39
4.74
2.72
0.67
0.40
0.40
1.42
3.25
2.15
0.40
10.48
1.42
1.78
44
1.243
D/E ratiox
1.140
1.227
1.166
1.090
1.045
1.167
1.233
1.356
1.550
1.763
0.145
1.356
1.197
6
370.9
Enterprise value¥M
282.5
315.1
350.6
345.6
345.0
395.5
401.3
454.4
459.0
438.4
873.6
4.91%
4.48%
90
738.0
LT debt¥M
407.5
388.3
393.9
413.2
408.5
430.6
433.1
384.1
369.5
342.8
559.5
(3.45%)
(1.51%)
88
Revenue
¥761.0M
4.44%
1.00×
Cost of revenue
¥448.6M
4.22%
0.98×
Operating expenses
¥169.0M
4.97%
1.05×