564.9
Revenue¥M
406.3
426.4
455.1
467.8
484.5
513.8
539.6
578.8
596.0
619.6
613.5
5.04%
4.84%
13
20.41
Revenue growth%
12.77
11.66
9.15
10.66
8.79
8.92
8.03
9.45
8.17
7.71
11.58
8.17
9.03
71
22.63
Gross margin%
12.21
13.89
11.13
11.36
12.40
10.58
11.74
9.38
10.11
9.29
5.03
10.11
11.25
68
12.55
Operating margin%
1.85
4.19
1.59
4.34
1.44
0.67
0.40
0.40
2.44
5.07
24.17
0.67
1.72
48
18.28
Net margin%
12.31
10.38
11.53
11.60
8.76
7.53
9.78
10.47
13.39
10.62
28.96
10.47
10.54
56
11.47
P/E ratio (avg)x
35.87
34.19
33.37
37.91
37.69
39.61
36.28
36.42
35.30
37.39
6.671
36.42
36.35
89
26.76
EV/EBITx
10.27
12.20
13.26
13.87
15.27
14.78
16.92
16.35
18.94
21.18
26.05
16.92
15.03
46
6.70
FCF yield (avg)%
0.95
0.56
0.40
0.40
0.40
1.19
0.40
1.15
3.42
1.44
25.92
1.19
0.75
92
21.85
FCF margin%
9.24
6.35
9.13
6.63
4.69
6.15
7.63
9.82
10.65
12.50
18.93
9.82
8.38
6
0.701
FCF / Net incomex
1.298
1.376
1.348
1.551
1.566
1.787
1.916
1.838
1.969
2.207
1.561
1.916
1.677
71
3.86
ROIC%
13.92
11.70
9.18
8.98
11.02
9.31
9.52
10.20
8.45
10.46
14.81
9.52
9.86
48
16.87
Return on equity%
23.70
21.14
23.23
24.28
26.53
27.85
30.47
32.98
30.98
29.75
29.37
30.47
27.19
62
17.47
Return on assets%
12.37
13.89
11.18
9.74
9.80
7.19
9.03
10.60
9.78
11.83
23.60
9.78
10.20
48
0.13
EPS¥
0.41
0.44
0.49
0.54
0.55
0.52
0.53
0.56
0.56
0.54
0.14
(0.11%)
4.05%
—
29.48
EPS growth%
5.55
8.35
10.69
11.73
12.08
9.30
10.68
8.46
10.45
10.40
17.37
10.40
10.43
22
0.28
Bookvalue per sh¥
0.24
0.26
0.25
0.27
0.23
0.22
0.24
0.26
0.26
0.28
0.17
3.65%
2.45%
—
0.31
FCF per share¥
0.43
0.42
0.48
0.51
0.52
0.60
0.60
0.56
0.60
0.59
0.13
2.66%
3.57%
—
0.30
Dividend per sh¥
0.24
0.21
0.22
0.20
0.22
0.24
0.25
0.25
0.27
0.25
0.09
3.02%
(1.09%)
—
11.94
Div yield (avg)%
30.81
28.29
31.25
29.72
27.65
24.70
25.19
27.16
29.87
29.18
26.75
27.16
28.74
20
27.06
Payout ratio%
28.24
28.58
27.72
29.02
27.42
26.39
26.68
26.05
26.92
27.78
20.58
26.68
27.57
53
1.210
Shares (diluted)B
1.934
2.250
2.285
2.750
3.316
3.449
4.146
4.833
4.999
5.036
1.169
8.72%
11.40%
68
2.94
Buyback yield%
7.47
8.63
8.67
10.44
10.66
8.19
8.09
5.82
7.44
8.72
11.16
8.09
8.41
94
1.593
D/E ratiox
1.215
1.290
1.139
1.073
0.948
0.825
0.804
0.717
0.658
0.608
0.836
0.717
0.886
67
568.7
Enterprise value¥M
149.2
141.9
155.7
146.0
158.4
172.7
172.8
153.2
150.7
150.8
517.1
(0.99%)
0.19%
6
538.0
LT debt¥M
507.7
501.5
527.7
588.9
624.4
674.4
696.6
654.9
740.6
722.8
608.7
2.97%
3.34%
45
Revenue
¥619.6M
4.84%
1.00×
Cost of revenue
¥433.7M
4.84%
1.00×
Operating expenses
¥124.7M
4.17%
0.94×