586.2
Revenue¥M
805.6
801.7
809.4
835.0
841.0
847.7
869.8
864.6
880.1
905.8
617.3
1.50%
1.16%
15
28.01
Revenue growth%
5.17
3.19
0.84
3.21
2.47
3.24
3.43
1.31
2.04
1.85
20.38
2.04
2.83
17
26.01
Gross margin%
4.35
3.99
1.33
0.40
2.86
3.49
4.49
3.19
4.95
2.73
12.85
3.49
3.34
82
20.74
Operating margin%
14.78
12.64
9.80
11.31
8.79
8.91
7.83
8.52
10.88
11.39
6.19
8.91
10.34
63
9.35
Net margin%
21.33
20.83
21.32
19.85
18.93
21.10
18.62
15.94
18.00
19.89
19.50
18.62
19.87
18
8.364
P/E ratio (avg)x
14.24
16.14
17.32
17.82
18.80
17.64
18.14
17.14
18.06
17.80
19.71
17.80
17.72
77
37.35
EV/EBITx
57.17
56.13
65.98
69.25
80.68
80.23
77.65
86.13
96.83
100.9
36.57
86.13
78.94
88
15.03
FCF yield (avg)%
15.16
13.82
10.86
9.99
7.54
6.20
4.46
2.27
2.96
1.85
25.92
2.96
6.87
40
2.67
FCF margin%
4.21
4.68
3.96
3.08
0.40
2.21
4.79
6.61
6.61
7.95
15.21
6.61
4.44
90
0.729
FCF / Net incomex
0.311
0.310
0.300
0.264
0.264
0.250
0.243
0.256
0.245
0.262
1.003
0.250
0.263
29
19.18
ROIC%
2.43
0.40
0.40
0.40
2.39
1.01
2.44
3.76
6.46
7.20
13.11
3.76
2.41
75
10.78
Return on equity%
15.28
13.23
13.88
15.47
17.42
17.61
14.80
12.59
10.89
9.67
14.36
12.59
14.34
43
27.74
Return on assets%
19.19
18.36
20.14
21.60
20.71
23.66
25.85
27.88
27.20
26.98
8.42
26.98
22.63
74
8.01
EPS¥
7.72
8.02
9.37
9.01
8.44
8.87
8.39
8.59
9.05
8.89
8.18
1.03%
0.98%
—
8.62
EPS growth%
14.54
12.22
15.14
12.57
14.02
11.89
11.90
12.61
11.56
10.14
18.59
11.89
12.39
26
4.20
Bookvalue per sh¥
9.05
9.08
9.69
9.31
9.03
9.11
10.18
10.52
10.36
12.08
19.05
6.00%
4.10%
—
7.57
FCF per share¥
14.05
14.64
14.20
15.90
17.18
16.76
18.60
17.54
18.87
21.18
2.68
4.28%
4.02%
—
9.55
Dividend per sh¥
4.97
4.44
4.12
4.39
4.15
4.47
4.63
5.05
4.70
4.42
19.90
1.24%
(0.16%)
—
19.79
Div yield (avg)%
27.44
30.00
30.94
29.21
31.63
32.47
33.99
31.18
33.86
32.66
27.39
32.66
31.40
60
3.71
Payout ratio%
25.90
27.30
30.16
31.49
28.99
28.37
29.73
31.43
32.95
32.78
13.09
31.43
29.94
13
29.95
Shares (diluted)M
27.44
30.04
31.95
32.30
30.20
28.34
31.96
31.76
36.54
41.04
29.76
6.33%
3.84%
27
14.08
Buyback yield%
17.18
18.69
16.73
16.69
16.80
14.33
16.73
14.48
15.42
16.48
7.98
15.42
16.71
66
1.482
D/E ratiox
2.159
2.198
2.206
2.096
2.003
1.938
1.713
1.766
1.966
2.150
0.622
1.938
2.049
57
243.6
Enterprise value¥M
345.4
362.0
433.2
513.6
502.8
526.8
592.8
709.0
780.0
911.5
295.7
12.64%
11.86%
90
0.178
LT debt¥B
0.860
0.906
1.066
1.235
1.384
1.374
1.375
1.357
1.444
1.489
0.672
1.47%
5.86%
92
Revenue
¥905.8M
1.16%
1.00×
Cost of revenue
¥594.0M
1.25%
1.01×
Operating expenses
¥146.6M
0.94%
0.98×