285.2
Revenue¥M
203.9
217.5
238.2
255.6
276.1
301.9
323.0
354.6
391.0
429.6
309.4
9.24%
8.89%
39
16.15
Revenue growth%
13.61
12.68
13.40
14.69
16.82
14.92
14.14
12.90
11.71
10.85
16.45
12.90
13.50
13
4.14
Gross margin%
16.95
19.20
19.69
20.50
20.33
22.22
20.57
21.07
23.55
24.14
17.15
22.22
20.54
81
9.48
Operating margin%
11.86
10.23
10.23
11.13
13.50
12.51
14.67
14.39
13.77
12.82
5.90
13.77
12.66
35
26.66
Net margin%
17.51
16.41
14.15
16.39
16.87
17.65
20.28
18.23
20.27
21.06
2.93
20.27
17.58
28
14.70
P/E ratio (avg)x
40.92
40.09
44.90
42.63
42.87
41.08
39.90
36.91
40.98
39.07
15.27
39.90
40.95
47
14.79
EV/EBITx
56.48
60.79
62.21
63.05
62.13
63.48
74.96
75.30
78.47
77.26
20.80
75.30
63.26
39
16.24
FCF yield (avg)%
19.45
18.27
15.73
15.73
14.00
13.16
14.24
13.65
11.64
14.11
29.09
13.65
14.18
18
25.58
FCF margin%
0.40
2.37
5.35
7.31
7.69
9.10
9.45
11.35
13.42
14.58
6.33
11.35
8.39
35
1.470
FCF / Net incomex
2.108
2.107
2.330
2.600
2.572
2.911
3.118
3.485
3.626
4.148
0.646
3.485
2.756
12
26.38
ROIC%
27.95
29.10
31.04
28.06
30.29
28.59
26.84
27.18
26.57
24.89
10.70
26.84
28.01
52
27.35
Return on equity%
10.61
10.17
8.13
6.33
7.25
8.04
8.63
7.05
6.64
8.02
26.22
8.02
8.03
93
25.37
Return on assets%
22.64
21.86
22.90
22.87
19.93
21.42
19.83
21.50
23.51
22.49
2.03
21.50
22.17
28
0.22
EPS¥
0.36
0.33
0.31
0.32
0.29
0.27
0.24
0.23
0.22
0.21
0.22
(6.41%)
(6.60%)
—
13.10
EPS growth%
27.01
26.00
24.58
25.41
27.67
29.21
28.03
26.88
25.38
23.28
3.05
26.88
26.44
40
1.47
Bookvalue per sh¥
0.74
0.78
0.73
0.71
0.63
0.61
0.64
0.58
0.61
0.60
0.28
(0.89%)
(2.76%)
—
1.18
FCF per share¥
1.34
1.45
1.56
1.47
1.62
1.56
1.46
1.57
1.56
1.49
0.81
(1.74%)
2.27%
—
0.90
Dividend per sh¥
0.85
0.93
1.06
1.05
1.07
1.27
1.23
1.46
1.76
2.07
1.24
14.16%
10.48%
—
16.42
Div yield (avg)%
17.27
19.93
21.77
22.73
23.83
21.04
23.37
25.99
23.08
22.08
27.25
23.08
22.40
5
19.23
Payout ratio%
9.53
10.67
9.44
10.16
11.11
10.32
11.85
9.47
9.71
9.49
17.17
9.71
9.93
71
146.0
Shares (diluted)M
127.5
142.5
153.7
170.9
162.3
167.1
153.5
140.3
141.4
131.8
143.7
(4.08%)
1.28%
30
6.13
Buyback yield%
15.03
13.40
13.45
13.12
11.20
9.67
11.34
8.77
7.15
10.03
3.53
9.67
11.27
17
0.551
D/E ratiox
1.628
1.614
1.480
1.395
1.236
1.381
1.485
1.352
1.274
1.268
0.646
1.352
1.388
31
0.177
Enterprise value¥B
0.623
0.726
0.816
0.921
1.037
1.017
1.115
1.216
1.419
1.589
0.349
8.90%
9.82%
69
70.43
LT debt¥M
27.48
24.46
26.17
27.99
28.06
28.57
29.61
31.71
33.16
30.12
401.6
1.43%
1.62%
32
Revenue
¥429.6M
8.89%
1.00×
Cost of revenue
¥243.1M
8.86%
1.00×
Operating expenses
¥72.24M
9.33%
1.04×
Cash and investments
16.35%