256.1
Revenue¥M
669.9
682.9
702.4
730.6
750.4
759.5
788.6
805.9
809.6
830.1
271.8
2.04%
2.28%
22
12.98
Revenue growth%
17.25
15.29
13.97
15.92
15.08
12.52
13.42
15.25
16.50
18.32
27.36
15.25
15.27
10
6.01
Gross margin%
15.55
17.64
16.88
15.69
17.73
19.50
19.43
18.04
18.99
21.87
26.75
19.43
17.89
74
26.82
Operating margin%
3.78
1.30
2.93
3.79
5.29
5.35
2.96
2.83
2.93
3.23
10.56
2.96
3.10
58
27.14
Net margin%
15.09
12.78
10.43
8.15
6.28
8.60
11.48
12.09
14.81
16.72
28.62
12.09
11.78
63
25.16
P/E ratio (avg)x
45.21
49.85
56.58
62.87
61.83
67.93
76.51
74.97
82.51
77.78
35.40
76.51
65.40
50
34.04
EV/EBITx
14.91
15.37
17.20
16.00
17.10
16.72
16.47
18.46
18.99
19.59
33.95
18.46
16.91
52
22.83
FCF yield (avg)%
23.52
21.81
23.21
23.15
21.60
22.53
20.66
19.62
18.96
18.59
9.00
19.62
21.70
88
4.02
FCF margin%
12.78
14.09
14.35
16.14
15.97
13.50
11.95
13.84
13.18
10.84
18.25
13.18
13.67
29
1.796
FCF / Net incomex
0.709
0.665
0.742
0.671
0.747
0.773
0.704
0.747
0.662
0.626
0.460
0.704
0.706
90
14.14
ROIC%
3.55
2.10
0.40
0.71
1.48
0.40
0.40
2.57
1.53
2.44
19.48
1.53
1.51
94
4.76
Return on equity%
16.91
18.00
18.14
19.16
17.12
14.33
16.51
15.65
17.48
14.58
10.74
15.65
17.02
74
16.48
Return on assets%
6.30
5.96
3.33
0.60
1.86
1.70
0.40
0.87
2.08
0.40
22.76
0.87
1.78
71
0.79
EPS¥
0.48
0.52
0.57
0.67
0.77
0.80
0.79
0.84
0.97
1.06
0.82
6.54%
8.82%
—
11.35
EPS growth%
22.46
20.72
23.48
26.29
24.34
25.08
27.42
28.43
26.45
24.15
11.47
26.45
24.71
7
1.00
Bookvalue per sh¥
0.58
0.65
0.69
0.65
0.71
0.76
0.77
0.72
0.79
0.81
0.60
2.57%
2.66%
—
0.42
FCF per share¥
1.16
1.33
1.47
1.49
1.61
1.70
1.65
1.86
1.99
2.39
0.52
8.22%
7.95%
—
0.69
Dividend per sh¥
0.44
0.41
0.42
0.40
0.35
0.34
0.34
0.34
0.31
0.28
0.38
(4.09%)
(5.20%)
—
9.63
Div yield (avg)%
21.92
22.27
20.53
21.10
20.89
22.80
20.69
22.80
22.52
20.34
2.60
22.52
21.51
60
10.20
Payout ratio%
16.31
19.25
16.62
17.02
15.14
13.04
10.59
11.07
13.25
15.33
21.43
13.04
15.23
42
0.561
Shares (diluted)B
0.866
0.914
0.993
1.109
1.221
1.404
1.514
1.823
2.063
2.277
0.559
13.27%
12.13%
95
23.85
Buyback yield%
7.00
5.63
6.80
6.70
8.49
8.92
7.78
7.39
7.69
8.43
24.04
7.78
7.54
82
1.559
D/E ratiox
0.540
0.490
0.523
0.505
0.473
0.448
0.486
0.514
0.516
0.557
0.177
0.514
0.510
45
600.9
Enterprise value¥M
756.6
682.2
634.0
661.7
732.5
767.9
757.2
797.4
889.2
785.2
801.5
1.40%
(0.12%)
32
354.0
LT debt¥M
774.4
778.5
694.5
685.3
716.3
723.7
773.8
803.6
842.3
800.1
599.7
2.24%
1.17%
87
Revenue
¥830.1M
2.28%
1.00×
Cost of revenue
¥555.1M
2.14%
0.99×
Operating expenses
¥149.5M
3.00%
1.07×