177.9
Revenue¥M
70.63
75.27
81.32
86.61
93.26
103.1
110.2
120.3
130.7
141.7
194.1
8.73%
8.26%
69
24.08
Revenue growth%
5.79
8.32
5.87
8.49
10.24
7.27
7.94
6.86
3.93
2.02
7.26
6.86
7.07
82
23.95
Gross margin%
10.88
11.37
8.70
7.69
5.97
5.39
6.95
6.39
8.53
8.59
5.68
6.95
8.11
31
26.26
Operating margin%
17.85
17.81
20.66
20.19
19.73
19.23
21.32
19.21
21.32
22.69
7.49
21.32
19.96
60
25.98
Net margin%
9.28
9.15
9.21
9.56
9.69
7.95
6.14
5.69
5.64
5.42
9.63
5.69
8.55
22
30.38
P/E ratio (avg)x
39.67
44.62
40.39
38.65
41.69
46.00
50.61
52.92
51.69
57.75
10.10
51.69
45.31
87
11.71
EV/EBITx
20.15
20.03
19.95
19.56
21.35
25.36
30.14
35.99
39.71
38.68
30.28
35.99
23.36
84
14.62
FCF yield (avg)%
28.13
29.07
29.47
31.62
33.81
36.55
33.80
34.25
35.84
33.76
2.37
34.25
33.78
68
18.81
FCF margin%
25.55
26.83
27.44
27.89
27.42
29.56
27.35
30.28
27.77
30.74
24.36
29.56
27.61
7
0.122
FCF / Net incomex
0.911
0.861
0.883
0.922
0.938
1.002
0.885
0.862
0.855
0.801
0.112
0.862
0.884
39
19.56
ROIC%
14.19
16.89
16.80
16.69
14.01
13.01
10.42
11.84
9.04
6.04
12.83
10.42
13.51
32
14.32
Return on equity%
8.52
9.00
9.36
8.80
7.53
9.10
7.51
6.93
6.69
8.56
23.28
7.51
8.54
21
16.52
Return on assets%
17.34
15.66
16.87
17.95
19.16
19.64
21.95
24.32
24.81
26.77
6.38
24.32
19.40
14
0.21
EPS¥
0.36
0.42
0.40
0.44
0.46
0.46
0.50
0.47
0.51
0.59
0.23
5.11%
6.13%
—
27.75
EPS growth%
19.08
21.24
22.40
23.68
25.13
23.97
21.32
22.20
24.01
23.33
5.36
23.33
22.87
93
0.41
Bookvalue per sh¥
0.18
0.18
0.17
0.19
0.16
0.15
0.14
0.13
0.12
0.12
0.40
(6.31%)
(4.52%)
—
0.20
FCF per share¥
0.61
0.61
0.70
0.69
0.78
0.89
1.06
1.08
1.14
1.19
0.49
8.76%
6.65%
—
0.19
Dividend per sh¥
0.80
0.95
0.90
0.90
1.05
1.20
1.21
1.33
1.40
1.56
0.51
8.29%
8.18%
—
19.84
Div yield (avg)%
10.32
10.15
11.37
11.82
11.70
14.22
13.08
13.29
15.86
14.57
16.71
14.22
12.45
28
2.86
Payout ratio%
24.58
24.22
24.65
24.87
23.17
24.58
24.99
25.99
23.65
25.97
28.40
24.99
24.62
30
203.9
Shares (diluted)M
363.0
389.8
416.2
479.1
554.7
641.0
714.1
770.9
771.4
810.1
202.2
7.87%
9.29%
87
18.44
Buyback yield%
4.27
2.89
1.14
2.86
3.23
2.12
3.36
3.95
1.49
0.40
21.57
2.12
2.88
26
1.214
D/E ratiox
0.163
0.149
0.147
0.128
0.137
0.140
0.123
0.120
0.116
0.107
1.619
0.120
0.132
46
178.3
Enterprise value¥M
65.19
58.86
56.22
58.01
61.95
55.32
52.98
56.52
50.22
43.58
114.9
(6.79%)
(4.89%)
55
59.65
LT debt¥M
35.35
31.92
33.56
33.99
35.25
35.16
38.16
33.02
29.74
31.09
58.95
(2.48%)
(1.19%)
39
Revenue
¥141.7M
8.26%
1.00×
Cost of revenue
¥75.29M
8.45%
1.02×
Operating expenses
¥29.42M
7.94%
0.97×
Goodwill & intangibles
15.45%