268.7
Revenue¥M
376.7
409.8
434.0
477.7
511.0
555.1
611.6
658.8
716.4
783.6
292.5
8.93%
8.57%
17
2.78
Revenue growth%
31.27
29.73
28.71
26.94
29.07
30.98
32.92
31.70
33.78
33.62
2.94
32.92
31.12
78
27.06
Gross margin%
10.41
9.10
6.33
5.71
6.69
8.66
11.13
11.41
11.24
8.56
19.88
11.13
8.88
42
17.01
Operating margin%
9.81
9.52
9.79
11.96
12.47
9.58
6.60
8.80
7.57
6.36
24.94
7.57
9.55
65
22.02
Net margin%
30.41
30.46
27.89
28.34
26.14
26.58
29.08
29.65
32.08
34.00
8.33
29.65
29.37
46
21.10
P/E ratio (avg)x
34.08
36.85
36.62
35.82
38.52
38.76
35.79
38.00
35.09
31.40
12.22
35.79
36.22
22
27.42
EV/EBITx
37.93
41.60
47.54
47.81
47.36
48.92
53.14
56.94
59.26
55.95
32.02
55.95
48.37
21
20.81
FCF yield (avg)%
8.00
7.74
6.50
7.20
7.36
9.82
7.41
9.47
6.59
7.25
16.20
7.41
7.39
31
26.85
FCF margin%
17.99
19.52
20.82
18.42
15.76
13.30
13.23
13.61
10.87
9.18
14.41
13.23
14.68
89
0.111
FCF / Net incomex
0.267
0.258
0.246
0.223
0.208
0.201
0.200
0.209
0.201
0.204
1.512
0.201
0.209
61
20.36
ROIC%
8.26
8.28
6.87
6.50
5.66
4.95
5.95
8.10
6.22
6.12
5.09
6.12
6.36
16
2.23
Return on equity%
1.80
3.35
5.70
7.18
4.45
3.93
4.39
5.98
3.43
6.14
20.68
4.39
4.42
37
8.86
Return on assets%
23.39
22.38
20.97
20.60
20.28
22.98
21.32
21.29
23.34
25.81
9.88
22.98
21.85
69
0.86
EPS¥
0.65
0.68
0.77
0.79
0.92
1.08
1.07
1.23
1.33
1.55
0.94
11.00%
9.84%
—
11.57
EPS growth%
21.81
19.15
22.06
21.86
19.14
20.34
19.79
19.16
16.43
18.36
27.61
19.16
19.47
69
1.81
Bookvalue per sh¥
2.44
2.43
2.39
2.87
3.38
3.36
3.90
4.47
4.84
5.39
0.73
9.82%
9.08%
—
2.15
FCF per share¥
2.22
2.55
2.88
2.92
2.75
2.81
2.78
2.61
2.94
3.18
2.03
2.96%
3.46%
—
1.82
Dividend per sh¥
1.83
1.89
1.79
1.66
1.67
1.48
1.44
1.32
1.19
1.20
1.51
(6.38%)
(3.84%)
—
16.51
Div yield (avg)%
22.35
22.90
20.58
22.36
24.00
22.70
21.47
20.89
23.38
21.70
20.67
21.70
22.35
63
10.91
Payout ratio%
32.20
29.26
26.46
24.67
25.54
23.07
23.76
23.74
22.85
23.42
23.10
23.42
24.21
62
257.2
Shares (diluted)M
437.7
505.3
538.3
531.7
581.4
613.0
671.1
688.9
808.6
865.4
257.6
8.28%
7.62%
56
28.07
Buyback yield%
2.77
0.40
0.40
2.66
0.70
1.01
3.42
2.66
4.77
6.08
21.13
3.42
2.66
37
0.960
D/E ratiox
1.533
1.581
1.690
1.897
1.825
1.797
1.953
1.836
2.067
2.172
0.951
1.953
1.831
7
543.0
Enterprise value¥M
384.3
393.0
449.2
488.0
475.0
511.8
554.4
621.0
657.6
721.7
65.79
8.73%
6.70%
28
780.9
LT debt¥M
314.0
334.3
366.0
400.6
400.9
469.2
547.5
605.3
650.6
639.8
208.2
9.80%
9.12%
11
Revenue
¥783.6M
8.57%
1.00×
Cost of revenue
¥498.7M
8.50%
0.99×
Operating expenses
¥124.3M
8.79%
1.02×