63.97
Revenue¥M
189.3
207.3
225.3
246.1
260.4
284.6
303.9
327.5
360.3
390.4
66.24
8.44%
8.15%
38
16.90
Revenue growth%
31.79
34.52
34.25
35.72
34.06
33.33
36.27
37.78
35.92
35.99
3.50
35.99
35.12
60
22.70
Gross margin%
32.56
31.50
33.94
33.01
30.38
32.19
32.44
33.52
34.40
36.68
11.54
33.52
32.78
53
29.84
Operating margin%
39.09
39.87
37.53
36.92
35.03
36.52
34.69
36.22
35.56
34.41
4.62
35.56
36.37
78
29.54
Net margin%
22.78
23.51
24.43
23.76
22.89
21.27
23.23
22.77
21.41
20.23
27.98
21.41
22.84
26
36.72
P/E ratio (avg)x
36.45
42.71
49.75
55.61
65.44
78.93
88.46
97.46
112.9
112.2
30.61
97.46
72.18
61
26.82
EV/EBITx
22.39
19.94
20.72
20.23
20.32
19.48
17.84
17.41
18.71
19.11
32.70
18.71
19.71
71
5.33
FCF yield (avg)%
16.35
15.81
18.76
16.42
18.01
16.66
16.32
17.88
19.09
21.59
10.77
17.88
17.27
88
25.17
FCF margin%
10.03
7.45
7.48
8.67
6.52
9.12
7.72
5.22
7.24
6.31
15.86
7.24
7.46
42
0.515
FCF / Net incomex
2.498
2.936
3.298
3.560
3.713
3.953
4.538
5.332
5.784
6.365
1.544
5.332
3.833
36
16.14
ROIC%
0.40
2.48
0.76
0.40
2.94
2.91
1.11
0.58
0.40
2.22
16.96
1.11
0.93
29
26.37
Return on equity%
28.99
27.90
25.11
23.96
25.93
24.01
21.08
23.72
25.92
27.53
25.21
24.01
25.52
17
18.27
Return on assets%
7.17
6.61
6.68
8.88
7.96
7.48
5.75
8.48
5.52
7.58
9.88
7.48
7.33
59
0.11
EPS¥
0.12
0.12
0.14
0.15
0.15
0.17
0.18
0.21
0.24
0.27
0.12
12.29%
7.61%
—
27.34
EPS growth%
28.32
28.17
30.13
31.32
33.64
32.63
29.72
28.39
28.84
29.54
12.20
29.54
29.63
87
0.32
Bookvalue per sh¥
0.24
0.23
0.24
0.24
0.24
0.27
0.29
0.33
0.38
0.40
0.09
11.30%
5.38%
—
0.15
FCF per share¥
0.48
0.46
0.44
0.48
0.53
0.56
0.62
0.73
0.84
0.82
0.37
8.93%
5.38%
—
0.33
Dividend per sh¥
0.42
0.40
0.42
0.46
0.51
0.58
0.58
0.58
0.61
0.65
0.19
4.93%
5.95%
—
10.62
Div yield (avg)%
10.96
13.43
12.24
11.79
10.01
11.69
13.90
14.52
13.60
12.43
5.71
13.60
12.33
41
6.60
Payout ratio%
14.22
12.15
14.48
12.22
10.40
9.20
9.78
7.34
9.58
9.07
19.53
9.20
10.09
27
309.4
Shares (diluted)M
448.1
510.2
495.2
546.6
563.7
638.3
757.1
808.8
854.7
838.1
301.5
8.26%
7.50%
78
10.47
Buyback yield%
9.40
11.25
13.50
12.75
12.09
12.19
14.40
14.19
14.03
12.18
17.03
14.03
12.47
75
0.275
D/E ratiox
1.785
1.941
1.911
1.888
2.217
2.456
2.906
3.304
3.892
4.018
0.390
3.304
2.337
38
168.1
Enterprise value¥M
34.46
30.68
26.80
26.91
23.74
23.51
20.73
21.65
21.65
20.48
174.3
(2.91%)
(4.65%)
83
316.5
LT debt¥M
45.37
47.97
46.99
45.87
45.36
46.94
41.82
40.07
36.30
36.70
188.7
(4.15%)
(2.70%)
16
Revenue
¥390.4M
8.15%
1.00×
Cost of revenue
¥226.9M
8.05%
0.99×
Operating expenses
¥54.24M
8.62%
1.04×