127.7
Revenue¥M
520.4
551.4
595.1
632.2
675.0
722.9
752.8
809.5
835.4
874.8
139.7
5.32%
5.76%
86
14.07
Revenue growth%
4.63
5.11
6.20
8.30
5.61
8.33
11.06
8.71
9.55
10.82
12.13
9.55
8.32
61
27.68
Gross margin%
18.57
16.95
19.77
17.21
15.25
16.65
17.68
17.17
19.72
20.81
6.52
17.68
17.45
78
27.62
Operating margin%
26.11
24.06
24.22
23.06
21.68
22.40
24.94
27.42
27.92
28.72
21.78
27.42
24.58
26
7.88
Net margin%
19.97
17.35
15.08
13.27
12.64
13.64
13.04
11.85
12.20
9.87
8.76
12.20
13.15
48
23.87
P/E ratio (avg)x
61.09
55.82
59.68
63.47
67.28
76.94
70.22
79.74
88.31
92.74
34.48
79.74
68.75
50
15.07
EV/EBITx
26.04
27.74
26.84
26.54
26.16
25.83
22.42
21.36
22.29
23.19
28.69
22.42
25.94
46
6.53
FCF yield (avg)%
13.16
11.33
13.65
11.63
11.67
8.92
9.79
7.84
7.71
7.79
28.89
7.84
10.56
61
27.96
FCF margin%
32.69
33.95
34.00
33.77
32.26
31.60
29.83
29.04
31.79
29.51
19.56
29.83
32.03
45
0.870
FCF / Net incomex
1.459
1.717
1.968
1.919
1.965
2.152
2.462
2.663
2.770
2.767
1.163
2.663
2.060
86
14.66
ROIC%
0.40
2.95
1.16
0.40
1.56
1.94
0.40
2.07
3.13
4.89
16.91
2.07
1.75
55
5.16
Return on equity%
13.86
12.38
13.78
10.96
9.51
12.12
12.05
11.33
12.09
13.56
10.82
12.09
12.10
54
20.03
Return on assets%
0.61
0.40
2.02
3.73
2.32
1.61
1.96
0.40
2.55
0.57
20.06
1.61
1.79
45
0.12
EPS¥
0.10
0.09
0.10
0.10
0.10
0.10
0.10
0.09
0.09
0.08
0.13
(4.51%)
(2.57%)
—
16.36
EPS growth%
14.42
13.35
10.47
13.27
11.76
11.57
10.86
9.28
11.20
14.12
8.78
11.20
11.66
34
0.06
Bookvalue per sh¥
0.08
0.08
0.09
0.10
0.10
0.11
0.12
0.12
0.14
0.15
0.17
8.31%
6.67%
—
0.18
FCF per share¥
0.07
0.07
0.06
0.06
0.06
0.06
0.06
0.06
0.06
0.07
0.03
4.29%
(0.39%)
—
0.20
Dividend per sh¥
0.12
0.11
0.12
0.13
0.12
0.11
0.11
0.10
0.09
0.10
0.20
(2.37%)
(1.69%)
—
8.27
Div yield (avg)%
32.82
33.14
30.20
28.54
30.36
30.01
29.64
27.49
29.36
28.83
18.51
29.36
29.82
14
14.60
Payout ratio%
21.26
23.68
24.27
22.99
21.98
23.37
25.85
23.64
24.74
24.71
4.61
24.71
23.66
65
2.779
Shares (diluted)B
2.280
2.375
2.230
2.081
2.099
2.127
2.229
1.943
1.795
1.569
2.866
(5.66%)
(4.28%)
29
11.39
Buyback yield%
28.65
30.45
28.76
30.84
29.16
32.06
32.74
31.64
28.81
31.80
19.42
31.80
30.64
54
1.265
D/E ratiox
1.376
1.225
1.258
1.130
1.007
1.035
1.118
1.111
1.041
1.001
1.266
1.041
1.115
59
709.7
Enterprise value¥M
427.3
423.4
415.6
389.8
376.8
389.0
397.2
412.5
437.0
457.1
94.42
3.94%
1.41%
35
145.9
LT debt¥M
121.8
123.4
123.7
122.7
128.6
122.7
132.6
149.4
146.1
158.1
615.2
4.22%
3.28%
88
Revenue
¥874.8M
5.76%
1.00×
Cost of revenue
¥520.0M
5.81%
1.00×
Operating expenses
¥103.2M
4.59%
0.89×