404.9
Revenue¥M
392.2
414.1
421.0
440.0
450.1
460.5
481.5
503.3
518.8
534.1
431.0
3.48%
3.39%
27
4.70
Revenue growth%
25.32
24.70
24.94
22.35
24.06
25.69
26.92
28.42
27.23
29.92
24.24
27.23
25.51
88
18.96
Gross margin%
20.69
20.07
19.47
16.86
19.50
18.45
16.42
18.31
17.47
18.17
3.89
18.17
18.38
87
27.85
Operating margin%
11.25
13.51
14.58
15.39
12.80
14.91
12.59
15.06
17.59
17.98
16.15
15.06
14.74
15
5.75
Net margin%
17.68
19.13
17.54
17.41
14.89
17.45
19.16
21.02
23.46
20.72
10.76
20.72
18.40
67
22.35
P/E ratio (avg)x
7.216
7.124
6.919
6.743
6.591
5.647
5.614
5.431
4.715
4.926
7.015
5.431
6.119
24
16.44
EV/EBITx
36.36
42.88
49.22
48.62
47.23
46.17
44.58
43.57
48.00
55.67
12.57
46.17
46.70
42
21.28
FCF yield (avg)%
15.48
18.21
20.84
20.46
19.84
17.81
19.60
19.29
19.12
18.05
29.02
19.12
19.20
60
24.19
FCF margin%
7.97
8.79
10.52
9.69
10.04
7.23
7.81
6.90
7.21
4.45
17.02
7.21
7.89
19
1.616
FCF / Net incomex
1.772
1.767
1.804
1.836
1.778
1.571
1.426
1.434
1.400
1.538
1.213
1.434
1.669
81
15.53
ROIC%
23.38
21.97
22.29
24.54
24.98
25.94
28.13
28.45
26.10
25.54
15.97
26.10
25.26
31
24.09
Return on equity%
9.25
8.73
11.20
9.41
6.77
5.79
8.05
5.90
5.69
4.14
29.82
5.79
7.41
70
4.22
Return on assets%
1.37
2.09
1.57
4.33
6.84
7.98
5.46
7.18
5.13
7.04
10.05
7.04
5.30
40
1.10
EPS¥
3.43
3.81
3.67
4.14
4.34
4.39
3.98
4.43
4.20
4.13
1.23
(0.97%)
2.95%
—
29.44
EPS growth%
6.88
4.59
4.69
6.74
5.91
7.83
10.76
8.37
6.33
8.46
21.91
8.37
6.81
56
0.49
Bookvalue per sh¥
3.77
3.76
4.36
4.70
4.64
4.81
5.03
5.67
6.91
8.25
1.04
12.21%
8.28%
—
1.00
FCF per share¥
1.13
1.20
1.41
1.54
1.66
1.91
1.98
2.05
2.06
2.31
0.96
6.82%
8.61%
—
1.03
Dividend per sh¥
0.88
0.89
0.91
1.04
1.05
1.18
1.13
1.18
1.24
1.37
0.38
5.51%
5.16%
—
7.73
Div yield (avg)%
27.63
27.83
25.65
26.20
26.31
26.33
25.57
26.82
27.18
24.37
9.22
26.33
26.32
57
24.41
Payout ratio%
25.89
27.85
27.10
29.59
31.40
31.71
29.91
32.31
34.03
32.47
24.85
32.31
30.66
47
233.5
Shares (diluted)M
154.3
145.1
152.1
136.1
135.4
137.4
122.3
126.3
138.0
135.0
233.6
(0.05%)
(2.80%)
33
15.85
Buyback yield%
9.82
7.78
8.64
11.59
8.63
6.92
7.71
10.52
8.11
5.32
20.82
7.71
8.37
17
0.177
D/E ratiox
0.729
0.704
0.770
0.733
0.846
0.849
0.953
0.901
0.912
0.927
0.788
0.912
0.848
89
316.0
Enterprise value¥M
286.3
291.8
265.2
275.1
247.4
221.5
229.6
206.1
229.5
206.2
466.3
(3.58%)
(3.01%)
6
328.3
LT debt¥M
526.6
521.9
495.1
548.5
522.5
575.8
663.8
616.0
698.3
782.9
249.5
8.43%
3.72%
65
Revenue
¥534.1M
3.39%
1.00×
Cost of revenue
¥352.8M
3.75%
1.04×
Operating expenses
¥73.98M
2.70%
0.94×