103.9
Revenue¥M
442.4
456.0
452.6
461.3
461.7
468.3
484.3
494.9
512.6
512.7
111.8
2.12%
1.41%
74
19.59
Revenue growth%
27.77
26.50
27.40
26.05
23.60
25.27
26.67
24.06
25.63
26.02
29.18
25.63
26.03
76
10.48
Gross margin%
17.33
17.52
19.04
18.29
19.99
20.77
21.25
22.59
20.36
22.01
3.39
21.25
20.17
21
25.47
Operating margin%
23.78
24.13
21.25
18.81
18.49
15.93
13.85
12.89
15.81
17.61
22.83
15.81
18.05
47
3.91
Net margin%
10.28
12.05
14.09
13.04
11.84
10.53
12.13
14.26
16.46
19.43
15.38
14.26
12.59
63
12.61
P/E ratio (avg)x
32.75
35.54
34.92
37.67
44.20
49.13
49.95
49.24
47.53
55.47
11.31
49.24
45.86
74
29.38
EV/EBITx
16.61
18.63
19.25
21.59
24.08
24.25
27.28
30.79
32.29
31.67
23.84
30.79
24.17
9
10.35
FCF yield (avg)%
2.39
3.39
1.61
0.40
2.20
2.17
3.12
0.58
1.29
0.40
26.51
1.29
1.89
63
28.67
FCF margin%
21.97
24.56
22.90
23.95
26.83
29.58
30.00
27.03
27.93
26.03
16.11
27.93
26.43
49
1.740
FCF / Net incomex
0.454
0.426
0.409
0.387
0.405
0.397
0.456
0.506
0.549
0.589
1.114
0.506
0.440
23
3.70
ROIC%
17.47
14.68
16.48
14.12
16.65
17.34
19.44
21.13
23.38
24.56
21.09
21.13
17.40
60
28.22
Return on equity%
16.66
18.83
18.87
20.00
21.42
23.52
25.21
22.66
20.23
20.52
3.11
22.66
20.38
91
15.81
Return on assets%
8.63
10.76
11.43
9.59
9.32
10.19
12.87
11.72
14.03
13.62
26.60
12.87
11.09
12
0.05
EPS¥
0.08
0.07
0.06
0.07
0.07
0.07
0.08
0.08
0.09
0.08
0.05
3.80%
0.88%
—
24.43
EPS growth%
25.15
23.30
24.10
22.83
22.47
24.18
21.71
21.52
20.61
18.69
19.50
21.52
22.65
10
0.15
Bookvalue per sh¥
0.16
0.17
0.20
0.20
0.21
0.25
0.27
0.28
0.31
0.33
0.08
9.37%
8.26%
—
0.07
FCF per share¥
0.09
0.09
0.09
0.08
0.09
0.09
0.09
0.10
0.11
0.12
0.16
6.13%
2.05%
—
0.18
Dividend per sh¥
0.11
0.12
0.14
0.15
0.17
0.17
0.18
0.20
0.19
0.22
0.03
5.16%
6.23%
—
28.51
Div yield (avg)%
20.71
20.55
19.49
18.20
20.29
21.05
23.28
26.25
26.04
23.12
13.34
23.28
20.88
53
25.24
Payout ratio%
22.48
22.29
25.02
22.57
21.37
20.94
23.22
20.64
21.79
18.82
6.72
20.94
22.04
54
0.877
Shares (diluted)B
1.218
1.201
1.428
1.629
1.907
2.278
2.633
2.690
2.915
3.450
0.888
12.59%
12.33%
37
2.08
Buyback yield%
28.88
30.93
33.44
34.94
36.59
35.24
37.40
35.86
36.27
39.01
27.09
36.27
35.55
62
1.093
D/E ratiox
0.875
0.948
1.116
1.212
1.305
1.264
1.483
1.413
1.560
1.557
0.334
1.483
1.284
49
420.9
Enterprise value¥M
229.6
231.3
276.5
280.4
296.1
323.1
356.4
373.2
442.3
501.1
37.19
11.09%
9.42%
73
0.352
LT debt¥B
0.642
0.686
0.725
0.768
0.852
0.908
1.006
0.991
0.998
1.078
0.364
4.80%
6.75%
47
Revenue
¥512.7M
1.41%
1.00×
Cost of revenue
¥322.4M
1.15%
0.98×
Operating expenses
¥62.76M
1.68%
1.03×