150.2
Revenue¥M
439.5
450.6
456.1
474.2
492.7
501.2
499.2
516.1
530.8
534.0
164.9
1.62%
2.25%
17
20.77
Revenue growth%
21.39
20.22
19.00
17.18
19.12
21.46
23.06
25.32
26.56
29.17
18.22
25.32
21.43
22
3.26
Gross margin%
26.16
23.85
23.51
26.14
27.55
24.86
27.74
30.35
30.42
33.25
18.34
30.35
26.86
14
5.76
Operating margin%
26.12
23.70
22.04
20.32
18.26
16.84
15.30
17.04
15.54
12.96
5.01
15.54
17.65
42
2.31
Net margin%
9.14
9.20
10.84
9.95
11.29
13.06
11.78
10.02
8.01
10.77
25.04
10.77
10.40
38
8.959
P/E ratio (avg)x
23.21
25.58
23.49
26.36
29.03
28.55
30.26
33.25
30.92
34.40
23.31
30.92
28.79
23
10.31
EV/EBITx
19.06
17.06
15.42
14.42
14.01
14.27
14.30
13.36
13.41
12.10
7.669
13.41
14.29
73
28.45
FCF yield (avg)%
14.57
11.69
8.80
7.48
8.44
11.18
9.94
7.28
7.12
9.27
28.59
9.27
9.03
59
29.86
FCF margin%
11.33
9.29
11.96
10.92
12.53
14.19
15.12
13.09
13.18
12.21
5.72
13.18
12.37
19
1.364
FCF / Net incomex
1.937
1.865
1.817
1.803
1.745
2.014
2.198
2.354
2.407
2.663
0.999
2.354
1.975
62
12.03
ROIC%
18.91
20.88
18.02
20.69
22.74
20.16
22.30
23.05
22.88
22.86
12.13
22.86
21.59
37
28.22
Return on equity%
34.18
33.18
32.90
33.06
36.03
37.45
34.48
32.09
33.48
36.00
11.62
34.48
33.83
21
24.57
Return on assets%
12.14
9.34
12.32
15.19
13.10
12.88
10.59
12.83
11.41
9.09
10.85
11.41
12.23
66
0.79
EPS¥
1.27
1.24
1.34
1.27
1.25
1.28
1.38
1.59
1.61
1.79
0.81
7.42%
4.51%
—
19.51
EPS growth%
1.74
1.90
0.40
0.40
0.40
0.40
0.40
2.63
4.01
5.75
10.81
2.63
1.07
64
0.94
Bookvalue per sh¥
0.83
0.74
0.80
0.70
0.75
0.76
0.69
0.67
0.72
0.79
0.65
1.19%
(0.33%)
—
0.23
FCF per share¥
0.74
0.69
0.70
0.66
0.70
0.67
0.74
0.74
0.83
0.85
0.24
3.76%
2.25%
—
0.77
Dividend per sh¥
1.29
1.47
1.67
1.95
2.04
2.21
2.20
2.39
2.63
2.68
0.56
5.63%
8.93%
—
11.94
Div yield (avg)%
33.18
31.02
30.71
30.72
33.48
33.40
36.39
37.26
35.94
38.71
4.01
36.39
33.44
64
28.89
Payout ratio%
17.82
20.59
17.82
20.70
20.07
23.01
21.74
24.01
26.63
27.25
8.17
24.01
21.22
80
0.386
Shares (diluted)B
0.564
0.661
0.743
0.843
0.902
0.975
1.036
1.136
1.336
1.333
0.375
8.14%
10.57%
83
11.74
Buyback yield%
21.13
20.03
22.21
21.61
22.28
24.57
22.21
21.35
23.09
24.95
20.84
23.09
22.21
77
0.752
D/E ratiox
2.372
2.518
2.549
2.957
2.975
3.271
3.659
3.574
3.673
4.149
0.124
3.659
3.123
94
89.93
Enterprise value¥M
489.4
476.8
451.2
497.0
552.6
522.6
593.2
658.7
703.1
675.7
199.2
4.10%
4.69%
78
342.0
LT debt¥M
623.4
587.9
581.1
553.2
577.9
544.8
613.5
679.5
745.5
744.4
231.0
5.19%
1.25%
78
Revenue
¥534.0M
2.25%
1.00×
Cost of revenue
¥338.9M
2.40%
1.01×
Operating expenses
¥58.09M
1.30%
0.91×