464.6
Revenue¥M
286.2
301.8
324.6
347.0
379.9
405.1
431.5
461.8
503.2
542.9
515.7
7.40%
7.54%
6
3.72
Revenue growth%
19.72
20.41
23.05
25.76
26.32
23.59
21.66
24.26
25.34
23.35
19.40
23.59
23.47
66
17.42
Gross margin%
30.88
32.90
34.98
33.93
35.65
37.57
38.24
36.47
38.28
35.78
7.55
37.57
35.71
6
2.81
Operating margin%
16.95
18.68
18.90
15.92
14.62
11.96
11.64
10.40
9.49
12.13
10.64
11.64
13.38
25
18.18
Net margin%
8.52
10.94
13.08
14.46
13.08
10.88
7.94
7.22
9.86
7.37
14.81
7.94
10.37
47
27.09
P/E ratio (avg)x
59.98
69.92
80.28
82.00
87.36
88.41
98.58
105.2
119.9
114.8
10.77
105.2
87.88
34
34.22
EV/EBITx
29.23
31.58
37.24
42.91
51.73
58.69
57.96
64.49
76.91
92.51
31.63
64.49
54.85
10
2.21
FCF yield (avg)%
28.79
30.69
29.83
27.13
28.17
29.92
29.36
28.33
29.68
30.74
18.91
29.68
29.52
82
6.76
FCF margin%
31.94
33.64
32.05
33.41
32.48
30.61
30.24
28.75
29.94
28.68
4.06
29.94
31.27
18
0.821
FCF / Net incomex
2.849
3.371
3.573
4.086
4.707
5.356
6.273
6.768
7.554
8.048
1.663
6.768
5.031
72
27.50
ROIC%
22.84
24.24
24.91
24.71
26.74
27.52
30.42
31.42
31.53
32.47
20.88
31.42
27.13
25
18.75
Return on equity%
18.49
20.77
18.28
20.15
20.85
20.55
22.36
21.21
23.48
22.09
18.47
22.09
20.81
91
22.27
Return on assets%
4.87
3.19
1.84
2.06
0.40
0.40
1.92
4.32
1.99
0.40
6.92
1.92
1.95
67
1.75
EPS¥
0.83
0.83
0.74
0.77
0.71
0.70
0.64
0.61
0.62
0.58
1.84
(3.86%)
(4.58%)
—
2.16
EPS growth%
5.17
2.25
0.40
1.50
2.80
0.93
0.40
0.40
0.40
0.40
18.52
0.40
0.66
34
0.49
Bookvalue per sh¥
2.42
2.34
2.39
2.49
2.42
2.47
2.44
2.62
3.10
3.17
1.98
5.55%
2.36%
—
1.92
FCF per share¥
2.20
2.19
2.22
2.09
2.15
2.08
2.17
2.29
2.64
2.84
1.30
5.75%
2.23%
—
1.25
Dividend per sh¥
1.50
1.35
1.47
1.42
1.45
1.49
1.46
1.58
1.54
1.58
1.31
1.80%
0.90%
—
26.22
Div yield (avg)%
23.10
20.67
19.83
18.71
16.41
16.55
17.82
17.26
14.61
13.94
27.19
16.55
17.54
17
27.32
Payout ratio%
29.85
28.38
30.34
29.34
29.95
31.11
29.43
27.37
30.12
27.79
28.76
29.43
29.64
74
157.3
Shares (diluted)M
196.5
218.4
218.3
220.9
211.2
213.5
239.3
246.3
284.0
269.9
164.8
5.03%
4.51%
21
27.41
Buyback yield%
7.19
5.08
6.32
5.68
2.92
0.54
0.40
0.40
0.40
0.40
26.43
0.40
1.73
69
1.658
D/E ratiox
0.375
0.363
0.384
0.453
0.462
0.492
0.480
0.533
0.517
0.504
1.562
0.504
0.471
12
0.325
Enterprise value¥B
0.482
0.564
0.635
0.736
0.835
0.848
0.930
0.899
1.002
1.110
0.271
5.84%
10.01%
68
208.1
LT debt¥M
574.4
613.2
617.7
706.7
768.2
789.3
851.8
838.7
955.2
940.1
53.94
4.12%
5.43%
91
Revenue
¥542.9M
7.54%
1.00×
Cost of revenue
¥331.9M
7.88%
1.03×
Operating expenses
¥113.2M
7.04%
0.95×
Cash and investments
19.54%
Spread over hurdle
(0.23%)