274.1
Revenue¥M
430.9
439.9
456.4
472.2
479.1
506.5
522.6
541.5
554.7
574.0
305.8
3.68%
3.05%
37
15.49
Revenue growth%
15.57
17.96
19.33
20.84
18.62
16.31
19.05
17.76
18.49
16.85
12.82
17.76
18.22
51
8.56
Gross margin%
14.58
12.27
14.00
11.76
9.12
8.61
7.23
9.75
8.84
11.37
27.98
8.84
10.56
49
8.77
Operating margin%
10.90
8.88
10.82
9.56
10.20
8.23
8.08
5.99
6.77
8.33
13.67
8.08
8.60
12
3.89
Net margin%
29.67
29.06
31.34
33.91
32.11
30.66
30.63
30.97
28.00
27.35
8.64
30.63
30.64
34
25.77
P/E ratio (avg)x
27.21
32.77
34.86
39.88
48.34
48.02
50.45
55.82
55.71
58.04
28.68
55.71
48.18
94
7.203
EV/EBITx
21.07
23.87
22.45
24.78
27.80
28.96
31.76
29.43
31.06
30.75
26.99
30.75
28.38
52
26.36
FCF yield (avg)%
14.64
13.03
11.48
9.79
11.94
10.94
10.23
12.80
15.40
12.86
13.45
12.80
12.37
84
26.62
FCF margin%
5.74
7.76
10.75
12.44
9.59
8.35
11.34
13.18
13.00
14.26
21.93
13.00
11.05
33
0.751
FCF / Net incomex
0.695
0.738
0.770
0.851
0.800
0.851
0.888
0.861
0.951
1.098
0.932
0.888
0.851
49
2.33
ROIC%
16.16
18.06
17.55
19.47
18.80
21.27
18.78
21.27
22.20
22.49
20.71
21.27
19.14
24
20.78
Return on equity%
1.17
3.99
5.82
8.56
11.22
13.59
11.29
9.69
12.68
10.27
29.82
11.29
9.98
23
24.96
Return on assets%
14.47
16.77
19.42
20.09
21.30
20.86
20.13
18.04
18.73
20.11
19.00
20.11
19.76
63
3.29
EPS¥
6.55
6.30
5.46
5.57
5.90
5.42
5.90
6.42
5.96
6.12
3.62
0.73%
(0.01%)
—
6.55
EPS growth%
17.63
19.54
22.16
24.75
24.74
23.98
24.14
26.43
25.78
28.68
29.55
25.78
24.44
73
0.98
Bookvalue per sh¥
1.66
1.91
2.12
2.16
2.33
2.35
2.24
2.15
2.50
2.92
5.86
4.59%
6.30%
—
6.06
FCF per share¥
1.94
2.14
2.49
2.50
3.00
3.50
4.10
4.12
5.00
5.11
2.44
11.26%
10.93%
—
0.83
Dividend per sh¥
5.00
4.97
4.39
4.92
4.36
4.88
4.35
4.31
4.44
4.01
1.69
(1.68%)
(3.22%)
—
28.16
Div yield (avg)%
16.41
18.36
18.85
16.64
19.57
19.09
19.10
18.93
18.62
19.18
5.68
19.09
18.89
52
15.35
Payout ratio%
17.18
15.65
17.52
19.42
19.12
21.58
21.97
20.37
21.13
19.91
29.44
21.13
19.67
28
98.46
Shares (diluted)M
125.4
132.3
129.9
132.3
141.8
136.9
141.7
160.2
174.0
196.6
96.54
6.75%
5.15%
78
19.75
Buyback yield%
15.35
13.03
11.55
11.23
10.58
10.15
12.91
11.18
9.41
6.69
8.57
10.15
11.21
95
0.779
D/E ratiox
1.294
1.428
1.587
1.738
1.588
1.699
1.761
1.730
1.837
1.690
0.701
1.730
1.694
75
537.9
Enterprise value¥M
172.9
156.9
168.7
169.3
154.6
149.4
153.3
158.6
137.0
133.0
51.56
(2.97%)
(2.94%)
89
295.2
LT debt¥M
86.69
81.94
76.16
76.29
82.16
87.66
95.33
104.6
117.2
113.3
305.0
6.64%
2.58%
93
Revenue
¥574.0M
3.05%
1.00×
Cost of revenue
¥330.7M
2.92%
0.99×
Operating expenses
¥73.47M
3.21%
1.02×