216.4
Revenue¥M
261.7
278.5
304.0
334.3
362.8
390.1
412.5
435.9
474.0
518.7
234.9
7.41%
7.67%
54
26.95
Revenue growth%
23.79
21.90
22.69
24.79
24.38
25.33
23.65
22.30
21.97
23.53
28.35
23.53
23.59
48
9.39
Gross margin%
3.82
2.91
4.54
3.95
6.53
6.17
8.26
10.18
9.50
9.29
18.35
9.29
6.35
50
24.93
Operating margin%
8.13
5.71
4.30
4.01
4.32
6.29
8.51
10.03
8.05
6.89
22.13
8.05
6.59
32
17.39
Net margin%
12.67
10.88
9.37
12.08
11.68
13.36
16.16
17.94
18.49
20.23
24.37
17.94
13.01
43
21.29
P/E ratio (avg)x
27.73
26.71
27.20
29.79
27.68
26.92
24.41
21.47
21.17
21.33
27.32
21.47
26.82
38
8.937
EV/EBITx
43.10
42.41
49.22
47.52
48.90
48.77
53.49
56.10
52.77
58.82
20.13
53.49
49.06
74
16.27
FCF yield (avg)%
21.04
23.21
20.80
20.43
18.44
16.46
17.22
20.17
23.11
22.42
10.75
20.17
20.62
22
25.99
FCF margin%
19.53
20.08
17.75
19.04
18.05
19.11
17.04
14.77
16.32
16.36
27.99
16.36
17.90
78
0.971
FCF / Net incomex
1.584
1.523
1.324
1.228
1.099
1.056
1.121
1.154
1.250
1.334
1.265
1.154
1.239
37
29.87
ROIC%
27.65
26.94
24.28
24.87
27.77
30.41
28.11
30.33
29.80
30.42
25.99
30.33
27.94
24
3.12
Return on equity%
20.04
22.42
21.20
19.06
17.77
18.32
17.83
19.78
22.69
22.22
11.30
19.78
19.91
50
16.18
Return on assets%
9.72
6.96
5.92
7.50
5.37
3.33
0.56
3.00
0.40
0.40
20.83
0.56
4.35
12
1.19
EPS¥
2.15
2.21
2.40
2.52
2.75
2.52
2.50
2.29
2.10
2.22
1.24
(4.25%)
0.08%
—
10.33
EPS growth%
10.88
10.51
11.19
11.50
10.46
8.62
7.07
5.94
5.93
8.87
12.94
7.07
9.66
25
1.22
Bookvalue per sh¥
3.88
4.11
4.49
5.16
5.25
5.73
6.62
7.37
7.88
8.68
3.42
10.59%
9.80%
—
3.76
FCF per share¥
3.62
3.73
3.40
3.53
3.54
3.69
4.08
4.19
3.87
3.75
2.33
1.17%
1.69%
—
3.69
Dividend per sh¥
0.87
0.96
0.89
0.87
0.84
0.97
0.90
0.95
0.98
1.00
0.63
3.42%
1.77%
—
14.81
Div yield (avg)%
6.80
7.35
9.47
8.10
9.95
12.86
12.66
10.05
7.10
6.21
23.40
10.05
8.79
93
7.95
Payout ratio%
28.11
27.01
27.07
24.53
27.02
26.37
28.32
25.99
23.19
24.55
10.04
25.99
26.69
60
72.22
Shares (diluted)M
58.38
56.97
61.17
53.31
51.48
48.59
45.52
48.10
46.48
48.16
75.19
(1.32%)
(2.87%)
91
7.80
Buyback yield%
22.28
23.80
26.32
24.99
26.57
29.41
32.12
33.18
33.56
32.09
11.64
32.12
27.99
64
1.224
D/E ratiox
1.037
0.968
0.900
0.927
0.957
1.077
1.050
1.131
1.182
1.131
0.396
1.131
1.044
37
203.0
Enterprise value¥M
513.9
533.1
554.0
602.1
601.8
635.3
570.5
550.5
595.3
649.4
141.1
1.53%
2.74%
91
0.443
LT debt¥B
0.744
0.877
1.007
1.189
1.328
1.507
1.697
1.631
1.723
2.051
0.179
9.08%
11.42%
44
Revenue
¥518.7M
7.67%
1.00×
Cost of revenue
¥262.8M
7.70%
1.00×
Operating expenses
¥130.8M
7.70%
1.00×