237.0
Revenue¥M
177.0
189.0
202.0
218.8
231.2
243.9
265.7
286.7
310.9
336.7
247.5
7.81%
7.14%
47
19.93
Revenue growth%
16.89
16.50
18.48
18.72
21.46
22.63
20.47
22.44
23.05
20.44
14.81
22.44
20.46
12
4.84
Gross margin%
27.07
24.13
22.88
21.09
19.44
22.32
23.42
26.18
24.70
27.39
27.11
24.70
23.77
62
14.50
Operating margin%
27.45
29.01
27.45
26.01
23.58
21.31
23.70
22.29
22.61
21.04
11.17
22.29
23.64
47
9.88
Net margin%
16.43
13.96
13.70
10.79
11.32
10.89
9.56
10.57
12.64
11.88
10.12
10.89
11.60
88
15.73
P/E ratio (avg)x
9.365
9.198
9.719
9.985
9.190
8.705
8.555
8.447
7.690
7.589
30.06
8.447
8.947
53
28.93
EV/EBITx
54.14
60.52
68.25
70.64
83.88
96.26
101.5
111.0
115.9
137.4
10.12
111.0
90.07
39
6.67
FCF yield (avg)%
11.36
12.23
13.10
10.95
12.99
12.62
12.29
14.01
12.42
14.24
2.65
12.62
12.52
76
4.77
FCF margin%
10.80
13.05
15.61
13.31
11.42
11.87
10.29
7.34
7.78
5.51
26.30
7.78
11.11
76
0.904
FCF / Net incomex
1.415
1.467
1.610
1.629
1.707
1.724
1.672
1.739
1.631
1.633
0.145
1.672
1.632
34
3.70
ROIC%
25.48
27.88
27.33
26.77
24.77
21.95
19.08
19.93
21.59
24.50
17.15
21.59
24.63
20
8.04
Return on equity%
30.43
28.51
27.60
28.93
28.95
30.78
28.76
31.47
34.02
36.17
27.30
31.47
29.69
30
5.46
Return on assets%
9.24
10.77
10.81
9.82
7.06
4.92
4.18
6.52
7.08
4.13
7.01
4.92
7.07
71
0.36
EPS¥
0.45
0.50
0.48
0.48
0.45
0.52
0.61
0.66
0.70
0.65
0.38
7.50%
3.33%
—
28.33
EPS growth%
17.83
20.19
22.20
21.12
18.38
19.02
16.92
13.94
14.69
15.25
16.94
15.25
18.10
90
0.50
Bookvalue per sh¥
0.57
0.62
0.62
0.66
0.59
0.63
0.62
0.65
0.67
0.69
0.22
2.90%
1.48%
—
0.23
FCF per share¥
0.58
0.60
0.64
0.69
0.69
0.70
0.68
0.69
0.75
0.81
0.18
3.39%
3.48%
—
0.49
Dividend per sh¥
0.22
0.23
0.24
0.24
0.26
0.27
0.30
0.30
0.36
0.39
0.30
9.00%
5.37%
—
8.33
Div yield (avg)%
0.40
1.87
3.48
4.55
3.80
5.12
4.03
3.46
1.88
0.40
6.44
3.46
3.47
26
25.13
Payout ratio%
7.40
8.02
9.60
8.41
9.70
12.15
11.52
9.61
8.95
10.65
27.37
10.65
9.61
58
427.3
Shares (diluted)M
443.4
431.3
396.4
405.5
453.1
476.3
526.2
513.4
542.7
550.2
434.8
3.96%
2.23%
22
6.63
Buyback yield%
13.09
13.43
13.28
11.32
12.47
11.97
13.89
14.49
15.24
14.26
20.84
14.26
13.36
30
0.217
D/E ratiox
1.181
1.150
1.089
1.127
1.166
1.281
1.405
1.554
1.740
1.694
0.423
1.554
1.231
57
0.245
Enterprise value¥B
0.760
0.726
0.800
0.899
0.991
1.083
1.048
1.185
1.305
1.271
0.228
5.09%
5.76%
88
104.1
LT debt¥M
297.2
313.9
366.9
429.2
459.3
442.8
428.7
498.0
575.0
658.0
83.57
7.46%
8.31%
17
Revenue
¥336.7M
7.14%
1.00×
Cost of revenue
¥184.6M
7.22%
1.01×
Operating expenses
¥66.38M
6.54%
0.95×
Goodwill & intangibles
23.04%