385.2
Revenue¥M
396.0
406.8
411.5
408.5
415.6
422.1
429.7
443.0
449.7
453.7
400.7
1.77%
1.23%
11
8.48
Revenue growth%
29.17
29.79
27.80
28.82
26.72
28.64
27.79
30.48
33.46
34.28
24.77
30.48
29.00
49
22.74
Gross margin%
11.31
11.86
14.62
13.32
10.99
8.33
6.13
4.29
2.28
1.96
3.18
4.29
9.66
49
15.10
Operating margin%
10.66
13.39
14.45
17.37
18.63
17.05
15.51
14.51
17.15
16.39
8.79
16.39
15.95
61
12.11
Net margin%
5.95
4.55
5.37
6.35
8.52
7.34
4.52
3.96
5.72
6.05
16.75
5.72
5.83
32
30.45
P/E ratio (avg)x
33.70
34.75
39.09
43.68
47.74
49.26
49.26
55.41
57.20
56.43
32.18
55.41
48.50
9
20.14
EV/EBITx
27.44
28.93
29.34
33.40
32.97
34.29
37.41
42.05
42.78
44.15
33.02
42.05
33.84
79
25.69
FCF yield (avg)%
28.19
25.51
27.39
26.35
25.90
28.37
31.11
31.50
31.42
33.23
26.97
31.42
28.28
73
15.65
FCF margin%
12.10
11.43
13.09
12.13
11.82
13.06
16.03
16.06
16.28
13.68
25.53
16.03
13.08
60
1.487
FCF / Net incomex
0.169
0.157
0.162
0.165
0.181
0.189
0.207
0.218
0.222
0.247
0.492
0.218
0.185
76
13.22
ROIC%
8.03
6.18
4.11
3.79
0.93
2.56
4.63
4.10
4.79
6.57
4.92
4.63
4.37
22
10.19
Return on equity%
28.05
25.69
26.50
26.90
24.24
22.42
21.77
20.79
23.71
24.66
5.18
22.42
24.45
43
26.68
Return on assets%
26.81
24.07
22.27
25.25
23.91
24.02
22.35
24.70
23.62
24.76
7.34
24.02
24.05
75
0.70
EPS¥
3.61
3.65
4.06
4.38
4.35
4.97
4.82
4.54
5.10
5.74
0.73
5.69%
6.37%
—
16.13
EPS growth%
19.33
17.56
17.61
19.17
19.36
18.57
16.62
19.41
21.18
18.89
14.29
18.89
19.03
83
0.71
Bookvalue per sh¥
2.97
3.34
3.76
3.47
3.23
3.12
3.25
3.70
4.03
4.03
2.85
4.54%
3.63%
—
2.94
FCF per share¥
1.89
1.88
1.66
1.55
1.70
1.62
1.57
1.53
1.54
1.61
1.87
(1.11%)
(1.87%)
—
2.82
Dividend per sh¥
0.96
1.02
0.92
0.85
0.83
0.82
0.72
0.73
0.80
0.88
1.91
1.07%
(0.76%)
—
21.12
Div yield (avg)%
27.72
27.18
27.26
25.92
28.79
25.86
26.22
24.08
24.58
25.67
27.40
25.67
26.07
64
26.20
Payout ratio%
17.47
16.81
19.36
19.79
16.89
19.40
22.12
24.84
26.10
26.23
14.32
24.84
19.59
53
184.1
Shares (diluted)M
210.3
220.6
217.7
221.2
247.1
227.1
220.9
212.6
231.3
255.2
183.0
0.65%
1.83%
48
10.75
Buyback yield%
16.96
16.37
18.71
18.05
19.65
17.15
19.38
16.57
15.65
13.55
6.13
16.57
17.06
71
1.447
D/E ratiox
0.365
0.401
0.429
0.396
0.443
0.409
0.422
0.463
0.456
0.497
1.631
0.456
0.426
17
239.5
Enterprise value¥M
223.0
241.3
216.4
189.3
186.0
182.2
174.5
154.5
141.4
151.8
125.4
(3.98%)
(4.21%)
60
310.3
LT debt¥M
503.6
544.2
596.5
563.0
608.1
671.0
640.6
628.6
611.6
688.4
257.4
2.51%
3.45%
38
Revenue
¥453.7M
1.23%
1.00×
Cost of revenue
¥286.3M
1.18%
1.00×
Operating expenses
¥103.5M
1.23%
1.00×