460.7
Revenue¥M
444.6
480.2
496.5
515.6
545.0
564.5
606.6
635.1
684.9
721.8
512.9
5.78%
5.39%
48
27.71
Revenue growth%
11.45
12.71
15.56
13.35
15.05
14.96
12.51
12.14
9.43
7.34
14.22
12.14
12.61
23
28.91
Gross margin%
10.60
8.37
7.14
8.12
9.11
7.59
7.81
5.11
2.32
1.79
25.54
5.11
7.70
67
21.80
Operating margin%
17.26
15.47
15.33
12.74
14.33
13.66
14.53
14.92
17.35
15.58
2.04
14.92
15.12
69
23.80
Net margin%
28.11
28.14
29.32
30.29
30.03
32.20
34.55
32.18
30.42
29.23
26.19
32.18
30.16
82
20.28
P/E ratio (avg)x
50.30
60.91
61.04
67.81
68.58
71.19
81.57
80.30
79.14
78.50
28.51
79.14
69.88
11
31.66
EV/EBITx
56.60
63.09
74.42
77.78
80.29
91.33
89.70
93.76
99.75
103.0
13.78
93.76
84.99
24
9.59
FCF yield (avg)%
12.92
11.94
9.72
10.44
9.67
8.62
9.21
6.46
6.05
8.36
12.39
8.36
9.44
7
23.58
FCF margin%
26.82
29.64
31.61
29.92
28.00
30.87
33.02
32.71
33.56
30.77
10.12
32.71
30.82
81
1.545
FCF / Net incomex
1.077
1.175
1.282
1.332
1.264
1.341
1.486
1.684
1.614
1.691
0.745
1.614
1.337
28
22.10
ROIC%
20.69
19.96
19.43
19.39
17.22
15.41
16.71
18.61
18.28
16.51
2.17
16.71
18.45
87
14.92
Return on equity%
35.84
37.86
37.35
39.85
42.26
42.05
42.48
43.04
40.53
43.23
19.48
42.48
41.29
89
26.64
Return on assets%
8.70
9.12
11.25
11.74
14.60
16.14
16.17
16.07
17.37
14.40
24.22
16.14
14.50
19
1.57
EPS¥
1.67
1.85
1.82
1.92
2.25
2.18
2.26
2.18
2.41
2.57
1.71
2.71%
4.47%
—
3.84
EPS growth%
5.85
3.12
1.37
0.40
0.40
0.40
0.40
2.33
3.96
6.65
29.07
2.33
1.85
89
1.11
Bookvalue per sh¥
1.45
1.51
1.45
1.58
1.70
1.67
1.50
1.47
1.34
1.29
1.51
(5.34%)
(2.17%)
—
0.93
FCF per share¥
2.31
2.63
2.95
3.24
3.50
3.46
3.77
3.67
3.58
3.48
1.56
(0.10%)
4.44%
—
0.62
Dividend per sh¥
1.53
1.70
1.63
1.77
1.81
1.79
1.77
1.90
1.78
1.65
1.59
(1.86%)
0.60%
—
14.96
Div yield (avg)%
2.41
4.35
5.28
6.96
6.47
9.02
6.22
3.94
1.57
2.49
13.24
3.94
4.82
84
21.95
Payout ratio%
3.96
2.42
2.52
4.84
2.13
0.40
2.03
0.40
2.29
0.40
15.51
0.40
2.21
29
255.7
Shares (diluted)M
300.5
333.8
336.4
357.9
337.6
393.6
434.2
451.0
450.8
497.0
255.4
8.04%
4.79%
53
23.43
Buyback yield%
1.99
1.69
0.40
0.67
3.41
6.13
4.63
2.59
1.79
0.40
8.43
2.59
1.89
32
1.341
D/E ratiox
1.468
1.701
1.894
2.176
2.224
2.531
2.369
2.224
2.284
2.283
0.760
2.284
2.224
19
0.624
Enterprise value¥B
0.645
0.757
0.854
0.962
0.965
1.145
1.299
1.414
1.617
1.757
0.424
12.74%
10.34%
60
0.359
LT debt¥B
0.642
0.722
0.748
0.855
0.926
1.054
1.195
1.417
1.701
1.776
0.687
13.91%
11.11%
27
Revenue
¥721.8M
5.39%
1.00×
Cost of revenue
¥505.3M
5.39%
1.00×
Operating expenses
¥88.22M
5.34%
0.99×