129.6
Revenue¥M
611.5
611.5
606.6
622.3
623.9
617.9
613.8
614.1
629.2
141.9
140.8
0.22%
0.45%
71
24.39
Revenue growth%
8.95
11.03
9.22
7.24
6.07
8.96
10.70
8.40
8.80
6.08
15.43
8.80
8.87
46
20.24
Gross margin%
8.98
11.42
10.02
10.86
12.00
9.34
10.87
13.76
11.57
6.15
11.13
11.57
10.87
79
17.55
Operating margin%
32.18
32.33
29.41
32.04
34.34
32.74
34.63
31.98
33.83
22.35
6.77
33.83
32.25
16
17.10
Net margin%
21.99
22.87
25.28
24.14
22.39
19.56
21.80
22.82
20.25
24.70
5.70
21.80
22.19
23
22.60
P/E ratio (avg)x
8.697
8.879
8.516
9.099
9.569
10.81
11.47
12.48
12.88
10.33
20.54
11.47
9.334
35
10.82
EV/EBITx
4.539
4.431
4.043
3.989
4.013
3.541
3.460
3.664
3.444
6.363
11.01
3.541
4.001
63
25.84
FCF yield (avg)%
24.79
24.44
23.03
24.44
22.02
21.93
21.59
18.73
19.87
10.56
28.70
21.59
22.52
93
24.18
FCF margin%
22.87
24.52
26.63
23.72
25.36
23.39
22.70
23.29
21.12
24.79
17.51
23.29
23.34
74
0.445
FCF / Net incomex
0.617
0.610
0.652
0.736
0.736
0.705
0.724
0.726
0.697
0.411
1.660
0.724
0.701
54
26.43
ROIC%
5.50
2.67
3.68
4.76
2.07
2.29
0.99
0.40
1.16
20.33
6.09
1.16
2.48
59
7.38
Return on equity%
5.16
5.61
7.52
8.06
10.98
12.86
13.57
15.21
18.15
24.14
13.24
13.57
9.52
54
27.29
Return on assets%
12.15
14.05
11.60
11.12
12.78
14.98
14.32
13.48
11.18
19.75
28.70
13.48
12.47
69
12.95
EPS¥
9.90
8.97
9.59
8.31
7.61
7.62
7.35
6.80
6.52
13.23
15.27
(4.74%)
(3.95%)
—
18.75
EPS growth%
2.87
2.44
3.37
5.03
7.44
9.76
8.86
6.95
7.50
9.66
6.95
7.50
5.99
13
21.23
Bookvalue per sh¥
7.05
7.65
7.85
7.64
7.54
7.16
6.65
6.43
6.54
15.01
19.33
(3.08%)
0.60%
—
4.19
FCF per share¥
17.20
17.80
17.67
18.73
18.13
20.29
19.86
19.69
22.07
14.93
11.52
3.33%
2.10%
—
13.55
Dividend per sh¥
15.28
14.00
14.66
16.34
17.51
16.85
17.50
16.02
14.83
17.90
12.80
(1.93%)
0.94%
—
12.82
Div yield (avg)%
1.15
1.08
0.40
0.40
0.40
0.45
0.78
0.98
0.55
6.67
15.98
0.55
0.66
64
20.71
Payout ratio%
14.03
14.74
15.57
13.45
10.91
10.60
9.38
8.90
11.20
18.35
13.39
10.60
12.32
95
10.38
Shares (diluted)M
16.34
17.96
17.80
18.91
22.32
24.42
28.21
33.63
39.51
10.78
10.69
15.87%
8.97%
52
14.47
Buyback yield%
27.11
29.60
26.69
27.96
26.65
24.38
23.56
24.05
25.02
2.08
7.94
24.38
26.67
80
0.904
D/E ratiox
1.470
1.572
1.512
1.666
1.685
1.847
1.934
1.984
2.090
1.085
1.793
1.934
1.675
95
335.1
Enterprise value¥M
593.7
611.8
651.2
619.5
678.2
656.9
759.9
841.8
830.6
403.8
447.1
6.04%
3.95%
69
158.6
LT debt¥M
651.2
638.0
719.8
712.5
685.8
706.6
798.3
822.0
899.0
433.9
439.9
4.76%
4.76%
23
Revenue
¥629.2M
0.45%
1.00×
Cost of revenue
¥330.6M
0.38%
0.99×
Operating expenses
¥123.1M
0.51%
1.01×