680.3
Revenue¥M
512.2
543.7
591.4
620.8
666.6
699.6
762.8
820.0
878.9
956.3
697.1
7.48%
7.07%
22
5.59
Revenue growth%
31.30
29.72
27.27
24.81
22.87
24.21
21.31
21.27
23.50
24.82
2.64
23.50
24.51
21
12.55
Gross margin%
27.25
24.61
25.12
24.17
26.42
26.19
28.92
29.28
28.75
31.15
6.37
28.92
26.84
74
18.62
Operating margin%
6.32
4.29
7.07
4.24
3.11
4.66
7.18
8.05
8.93
9.43
3.32
8.05
6.69
56
29.48
Net margin%
13.42
14.19
11.95
9.94
11.26
11.28
9.06
8.42
10.94
8.36
11.98
9.06
11.10
26
28.16
P/E ratio (avg)x
53.23
62.75
64.60
69.35
67.08
65.70
75.94
86.58
83.96
89.28
8.243
83.96
68.22
30
8.701
EV/EBITx
30.67
34.92
36.09
37.01
40.76
47.02
48.63
50.68
55.08
58.28
23.71
50.68
43.89
58
13.63
FCF yield (avg)%
5.95
8.88
7.31
5.94
6.18
9.00
7.92
6.20
8.61
11.37
6.06
8.61
7.61
41
17.32
FCF margin%
2.99
4.37
2.37
4.07
4.77
7.26
8.41
9.65
9.60
8.39
6.02
8.41
6.02
24
0.771
FCF / Net incomex
1.085
1.277
1.450
1.602
1.903
2.114
2.280
2.573
2.722
3.192
1.395
2.573
2.009
94
25.36
ROIC%
17.00
19.42
20.47
19.65
22.24
19.30
18.75
19.26
17.95
19.38
20.57
19.26
19.34
32
18.49
Return on equity%
10.61
8.61
6.74
8.49
8.31
10.56
10.41
9.99
8.59
10.91
24.54
10.41
9.30
64
17.46
Return on assets%
0.40
3.37
3.03
4.82
6.25
8.58
6.02
4.97
2.32
2.50
18.50
4.97
4.09
14
0.62
EPS¥
0.68
0.71
0.70
0.68
0.74
0.76
0.89
0.84
0.80
0.82
0.64
1.90%
1.56%
—
3.61
EPS growth%
12.70
11.30
13.97
14.09
14.25
15.84
13.01
10.91
9.39
11.53
4.38
11.53
12.85
27
0.40
Bookvalue per sh¥
0.20
0.18
0.18
0.19
0.17
0.18
0.17
0.19
0.18
0.17
0.89
(0.42%)
(1.73%)
—
0.70
FCF per share¥
1.05
1.10
1.08
1.17
1.15
1.25
1.27
1.37
1.43
1.67
0.61
7.86%
6.42%
—
0.48
Dividend per sh¥
0.45
0.42
0.41
0.45
0.46
0.41
0.40
0.41
0.36
0.37
0.74
(4.00%)
(0.90%)
—
13.11
Div yield (avg)%
13.38
12.84
11.52
13.15
15.70
13.33
10.84
11.09
9.92
12.14
15.76
11.09
12.49
41
14.99
Payout ratio%
27.63
28.61
29.97
28.01
25.24
25.51
22.80
21.52
18.99
20.23
27.79
21.52
25.38
10
391.4
Shares (diluted)M
464.3
471.4
451.9
407.2
424.4
426.5
449.2
467.8
493.0
434.9
402.0
0.49%
(0.03%)
57
9.36
Buyback yield%
23.56
23.66
23.81
24.72
25.37
27.35
30.34
27.73
25.97
23.77
7.43
27.35
25.05
19
0.101
D/E ratiox
0.246
0.284
0.315
0.370
0.386
0.396
0.415
0.483
0.526
0.549
0.579
0.483
0.391
54
38.34
Enterprise value¥M
639.0
649.1
652.4
710.3
713.0
745.7
845.8
880.4
962.6
997.6
639.8
6.95%
5.46%
74
625.4
LT debt¥M
83.68
74.86
79.54
74.98
68.26
61.78
64.39
68.91
66.20
73.56
740.0
1.51%
(1.91%)
9
Revenue
¥956.3M
7.07%
1.00×
Cost of revenue
¥658.9M
6.90%
0.98×
Operating expenses
¥200.9M
6.82%
0.98×