477.7
Revenue¥M
269.0
291.9
310.7
331.7
365.6
400.6
427.1
461.9
504.8
551.7
534.0
8.58%
8.52%
60
29.40
Revenue growth%
9.64
8.94
10.87
12.79
13.34
11.93
9.24
9.04
11.97
13.45
19.21
11.93
11.40
60
19.57
Gross margin%
15.47
14.63
15.10
16.38
15.58
17.79
17.07
16.15
18.15
16.98
14.89
17.07
16.26
80
25.13
Operating margin%
22.92
21.21
24.13
23.20
25.27
27.52
26.34
28.78
30.82
31.89
18.84
28.78
25.80
89
13.70
Net margin%
14.44
13.51
11.38
12.79
11.84
11.59
8.61
11.17
13.22
14.14
10.34
11.59
12.32
33
27.22
P/E ratio (avg)x
27.18
27.73
31.05
29.46
27.32
24.59
27.73
27.36
25.75
26.70
12.28
26.70
27.34
82
19.00
EV/EBITx
12.09
13.34
14.46
15.09
14.36
14.17
14.91
14.35
15.02
14.13
27.71
14.35
14.36
74
4.86
FCF yield (avg)%
3.41
1.87
0.40
0.40
0.40
0.40
2.75
5.50
2.98
0.95
25.73
2.75
1.41
68
17.09
FCF margin%
24.24
22.45
24.56
22.74
24.31
26.76
24.43
27.42
30.19
31.61
24.46
27.42
24.50
23
1.472
FCF / Net incomex
0.869
0.804
0.701
0.735
0.699
0.599
0.532
0.457
0.478
0.499
1.406
0.499
0.649
80
13.22
ROIC%
0.40
0.40
0.40
0.40
0.40
1.70
4.22
4.93
7.89
5.95
24.86
4.93
1.05
86
22.46
Return on equity%
24.47
23.72
25.23
26.42
26.64
27.63
25.48
25.71
22.79
24.11
6.70
25.48
25.35
91
26.92
Return on assets%
27.60
25.22
26.32
25.62
24.32
21.40
20.33
22.78
24.11
25.02
11.58
22.78
24.67
91
0.44
EPS¥
0.34
0.38
0.43
0.44
0.45
0.45
0.49
0.55
0.62
0.58
0.47
5.21%
5.21%
—
14.39
EPS growth%
33.44
36.29
33.59
35.12
37.14
34.67
35.89
37.08
39.05
40.58
24.42
37.08
36.09
7
0.18
Bookvalue per sh¥
0.51
0.54
0.51
0.55
0.61
0.69
0.78
0.81
0.80
0.77
0.16
4.80%
4.63%
—
0.15
FCF per share¥
0.36
0.41
0.41
0.44
0.50
0.60
0.60
0.63
0.76
0.79
0.26
9.65%
9.32%
—
0.17
Dividend per sh¥
0.60
0.59
0.65
0.63
0.58
0.60
0.67
0.68
0.73
0.78
0.40
5.94%
2.45%
—
10.47
Div yield (avg)%
14.21
16.18
15.72
14.80
17.02
14.41
15.82
17.95
15.62
16.78
10.79
15.82
15.77
70
20.12
Payout ratio%
9.70
7.04
9.21
12.02
12.34
9.90
8.00
8.30
6.81
6.00
4.72
8.00
8.76
50
1.075
Shares (diluted)B
0.896
0.991
0.861
0.840
0.848
0.816
0.875
0.761
0.741
0.667
1.056
(4.68%)
(3.15%)
25
26.53
Buyback yield%
9.97
8.70
6.76
7.89
5.23
5.92
7.41
5.80
3.98
1.93
22.39
5.80
6.34
41
1.087
D/E ratiox
0.352
0.326
0.309
0.346
0.335
0.376
0.366
0.383
0.371
0.370
0.587
0.371
0.359
73
291.9
Enterprise value¥M
186.6
191.6
220.4
252.3
278.8
289.8
302.0
308.5
352.7
348.8
114.3
4.58%
7.02%
35
209.0
LT debt¥M
303.1
289.4
297.0
331.7
365.3
355.5
360.5
350.8
355.9
367.5
207.5
0.12%
3.25%
55
Revenue
¥551.7M
8.52%
1.00×
Cost of revenue
¥386.2M
8.52%
1.00×
Operating expenses
¥87.88M
7.63%
0.92×