6.860
Revenue¥M
6.672
7.215
7.840
8.454
9.131
10.08
11.17
12.19
13.46
14.52
7.668
9.73%
9.18%
11
19.03
Revenue growth%
24.00
25.68
27.78
29.40
27.27
28.11
31.04
31.69
30.08
30.14
21.77
30.14
28.76
43
4.24
Gross margin%
29.03
28.35
25.85
27.20
27.68
26.25
28.59
26.37
24.94
27.48
24.52
26.37
27.34
44
11.00
Operating margin%
30.69
31.74
30.61
28.43
28.71
30.39
28.68
30.07
30.12
30.74
24.57
30.12
30.25
10
18.78
Net margin%
23.38
21.27
22.19
24.31
25.82
24.02
24.51
22.10
22.41
20.99
26.23
22.41
22.90
82
35.12
P/E ratio (avg)x
30.11
35.36
36.51
40.46
45.93
54.83
60.88
64.29
67.59
76.82
34.83
64.29
50.38
94
21.41
EV/EBITx
27.21
25.69
24.04
21.57
20.08
19.97
17.80
18.80
20.17
20.07
22.87
19.97
20.12
69
13.32
FCF yield (avg)%
12.74
10.69
10.77
9.64
9.83
10.24
8.70
9.15
10.67
11.69
8.90
10.24
10.46
9
6.14
FCF margin%
8.58
8.81
11.76
11.30
13.25
14.78
12.48
13.33
15.35
13.56
20.22
13.56
12.86
13
0.188
FCF / Net incomex
0.268
0.244
0.225
0.240
0.222
0.203
0.210
0.183
0.177
0.173
1.274
0.183
0.216
19
20.23
ROIC%
22.52
20.70
17.84
20.28
18.04
18.20
15.76
18.35
16.20
16.71
20.99
16.71
18.12
88
2.44
Return on equity%
15.94
15.39
18.26
18.06
16.72
19.40
21.86
21.14
20.75
22.20
17.95
21.14
18.83
38
10.73
Return on assets%
15.36
13.84
14.90
17.22
18.02
15.08
16.83
13.98
15.96
14.08
28.96
15.08
15.22
42
0.45
EPS¥
0.75
0.79
0.79
0.91
1.07
1.16
1.32
1.33
1.45
1.62
0.50
8.58%
9.70%
—
15.64
EPS growth%
25.99
25.17
23.82
22.18
22.34
24.10
22.11
21.39
23.14
23.51
24.25
23.14
23.33
39
0.29
Bookvalue per sh¥
0.27
0.30
0.36
0.40
0.41
0.40
0.44
0.49
0.49
0.54
0.65
5.86%
8.86%
—
0.55
FCF per share¥
0.10
0.08
0.08
0.07
0.07
0.07
0.07
0.06
0.06
0.06
0.17
(4.86%)
(4.74%)
—
0.15
Dividend per sh¥
0.58
0.64
0.66
0.69
0.75
0.78
0.86
0.77
0.74
0.78
0.72
0.68%
3.05%
—
17.37
Div yield (avg)%
9.27
7.44
9.65
9.36
8.72
9.75
11.16
11.87
14.62
12.40
5.58
11.87
9.70
69
9.19
Payout ratio%
6.82
7.09
5.78
7.07
9.92
11.09
9.85
9.30
11.26
9.01
23.60
9.85
9.15
94
15.54
Shares (diluted)M
13.89
12.24
13.17
13.81
12.96
14.28
13.37
14.54
15.76
15.71
15.13
3.92%
0.29%
86
2.26
Buyback yield%
5.28
5.76
4.97
4.67
2.74
0.93
0.40
2.65
5.15
7.64
24.55
2.65
4.82
49
0.966
D/E ratiox
0.828
0.816
0.805
0.781
0.741
0.775
0.704
0.740
0.780
0.859
1.446
0.775
0.780
12
5.540
Enterprise value¥M
4.661
5.634
5.886
6.459
6.915
7.807
8.262
8.297
9.635
11.36
12.62
10.44%
11.24%
16
10.67
LT debt¥M
6.045
6.457
6.818
6.680
7.625
7.591
8.723
10.04
9.929
9.849
6.920
5.25%
6.29%
85
Revenue
¥14.52M
9.18%
1.00×
Cost of revenue
¥10.17M
9.18%
1.00×
Operating expenses
¥2.884M
9.37%
1.02×
Goodwill & intangibles
16.56%