62.66
Revenue¥M
241.7
252.4
269.0
280.3
288.7
305.5
329.2
343.5
355.2
380.2
66.44
5.66%
5.31%
63
26.31
Revenue growth%
8.78
11.44
11.22
10.40
9.15
8.04
8.12
7.22
9.94
12.34
3.29
8.12
9.55
87
24.34
Gross margin%
23.57
26.33
28.21
27.66
24.78
26.17
28.67
26.29
23.52
21.20
2.19
26.17
26.23
12
10.20
Operating margin%
19.35
20.35
21.53
18.55
18.35
15.54
13.39
11.46
11.40
10.80
7.55
11.46
16.94
26
11.70
Net margin%
20.46
19.86
17.90
20.09
20.27
20.10
17.56
15.11
16.66
15.43
7.67
16.66
18.88
78
7.697
P/E ratio (avg)x
38.88
36.20
34.89
36.00
34.22
33.02
33.84
28.76
25.57
26.66
37.81
28.76
34.03
52
23.86
EV/EBITx
12.16
12.02
12.01
12.33
12.90
12.05
12.35
11.28
11.65
10.24
27.13
11.65
12.04
65
19.12
FCF yield (avg)%
20.10
19.55
18.09
18.36
18.40
15.64
16.49
16.86
14.72
11.91
10.65
15.64
17.48
39
20.54
FCF margin%
17.36
14.44
15.74
16.15
15.48
12.51
12.69
11.52
13.12
12.41
20.35
12.51
13.78
79
1.413
FCF / Net incomex
1.024
0.885
0.855
0.894
0.914
0.990
0.996
0.942
0.949
1.018
1.367
0.990
0.946
90
7.36
ROIC%
8.38
10.62
12.67
11.41
11.99
9.72
11.30
9.68
11.70
13.19
18.95
11.30
11.36
46
15.04
Return on equity%
15.81
16.12
17.25
19.42
19.72
18.18
20.31
19.42
17.09
19.35
24.16
19.35
18.77
81
8.95
Return on assets%
7.88
8.21
5.37
7.02
4.62
3.43
4.45
5.92
3.22
0.43
28.22
3.43
4.99
64
0.94
EPS¥
0.21
0.21
0.23
0.26
0.28
0.29
0.29
0.31
0.31
0.28
1.02
0.19%
2.35%
—
10.11
EPS growth%
13.68
15.57
18.52
20.81
18.68
19.45
20.88
23.29
25.88
23.58
2.19
23.29
20.13
46
0.87
Bookvalue per sh¥
1.25
1.35
1.54
1.68
1.64
1.73
1.96
2.08
2.20
2.57
0.80
9.37%
9.22%
—
0.64
FCF per share¥
0.23
0.24
0.26
0.28
0.28
0.26
0.28
0.27
0.25
0.29
0.68
0.78%
2.95%
—
0.45
Dividend per sh¥
1.22
1.21
1.08
1.02
0.95
1.06
1.17
1.19
1.32
1.38
0.46
7.83%
1.74%
—
27.39
Div yield (avg)%
2.34
2.74
2.29
1.57
4.17
3.20
3.44
3.96
5.90
7.26
29.70
3.96
3.32
40
13.96
Payout ratio%
10.90
13.42
14.73
17.06
18.61
16.78
17.40
18.24
15.38
16.92
14.76
16.92
16.85
78
241.5
Shares (diluted)M
215.3
198.4
193.0
205.7
191.7
195.3
219.2
199.2
207.2
212.5
234.1
2.09%
(0.63%)
6
16.16
Buyback yield%
15.19
12.26
13.41
16.34
17.59
19.37
17.43
15.78
12.86
10.74
6.97
15.78
15.48
29
0.106
D/E ratiox
1.161
1.293
1.229
1.417
1.361
1.307
1.325
1.338
1.294
1.281
1.259
1.307
1.301
86
19.59
Enterprise value¥M
68.73
65.24
63.82
62.64
60.71
59.30
57.58
54.99
61.45
65.50
27.15
1.53%
0.32%
18
245.3
LT debt¥M
551.2
572.0
617.4
597.9
654.7
607.9
662.8
617.8
611.8
686.7
267.7
0.96%
2.03%
74
Revenue
¥380.2M
5.31%
1.00×
Cost of revenue
¥195.7M
5.60%
1.03×
Operating expenses
¥65.70M
5.58%
1.03×