47.08
Revenue¥M
169.0
183.4
202.8
225.1
242.7
269.7
297.2
330.8
366.3
395.6
50.26
10.26%
9.59%
10
28.93
Revenue growth%
22.77
20.40
22.91
24.53
24.59
22.93
24.56
26.42
25.20
23.68
3.17
24.56
24.11
79
13.66
Gross margin%
2.37
0.40
1.85
1.10
0.40
0.40
2.52
5.51
8.50
10.89
4.96
5.51
2.11
51
4.49
Operating margin%
8.85
10.82
10.89
10.77
10.63
8.66
10.30
9.29
11.17
10.79
29.72
10.30
10.70
59
24.18
Net margin%
19.21
18.26
20.10
20.11
17.33
20.30
19.17
18.61
15.85
15.61
9.84
18.61
18.89
88
34.34
P/E ratio (avg)x
29.77
28.13
26.55
25.20
27.59
29.46
30.26
29.63
28.44
30.27
23.74
29.63
28.95
38
8.123
EV/EBITx
43.79
52.81
52.36
58.84
69.20
74.14
77.88
93.28
108.8
128.7
36.03
93.28
71.67
92
18.18
FCF yield (avg)%
12.68
12.22
12.75
15.70
18.03
18.76
21.20
21.20
20.27
20.14
18.03
20.27
18.40
91
29.41
FCF margin%
26.97
24.39
25.25
25.09
24.29
26.76
27.10
25.14
27.12
27.61
6.37
27.10
26.00
25
1.175
FCF / Net incomex
0.171
0.206
0.229
0.235
0.258
0.254
0.274
0.286
0.328
0.341
0.406
0.286
0.256
49
7.69
ROIC%
19.34
18.19
17.42
18.09
17.53
14.95
16.29
16.86
14.50
13.37
17.08
14.95
17.14
33
17.97
Return on equity%
15.91
14.02
15.29
12.93
11.65
10.75
8.04
7.45
7.75
8.18
3.73
8.04
11.20
14
21.92
Return on assets%
21.47
19.50
19.29
16.78
14.92
17.67
17.70
19.89
17.66
17.50
15.38
17.67
17.69
69
0.28
EPS¥
1.92
1.97
2.09
2.27
2.32
2.67
3.00
3.45
3.74
4.11
0.29
12.10%
9.66%
—
23.93
EPS growth%
16.40
16.42
16.99
19.75
19.86
22.09
23.33
25.89
24.50
25.13
27.40
24.50
20.97
47
1.63
Bookvalue per sh¥
0.90
0.96
0.96
1.01
0.91
0.96
1.01
0.90
0.91
0.89
1.68
(0.38%)
0.27%
—
1.02
FCF per share¥
2.90
3.03
3.38
3.26
3.54
3.64
3.81
4.04
4.35
5.15
1.86
7.76%
7.65%
—
0.28
Dividend per sh¥
2.00
2.06
1.94
2.22
2.46
2.48
2.65
2.75
2.79
2.97
1.42
3.81%
3.70%
—
12.34
Div yield (avg)%
11.82
11.97
10.26
12.18
11.46
13.93
11.05
12.59
13.24
14.49
15.56
13.24
12.08
85
10.95
Payout ratio%
23.91
24.54
27.04
24.20
22.42
19.80
19.04
18.43
15.51
16.95
10.75
18.43
21.11
63
188.4
Shares (diluted)M
311.5
369.4
429.1
426.7
486.7
486.0
549.8
571.8
558.6
650.5
180.0
5.98%
9.20%
70
8.04
Buyback yield%
19.50
22.05
20.55
18.91
18.69
16.46
14.41
14.18
13.60
14.71
29.69
14.41
17.58
22
0.925
D/E ratiox
0.228
0.211
0.233
0.213
0.217
0.221
0.215
0.229
0.244
0.220
1.737
0.221
0.221
59
142.8
Enterprise value¥M
183.3
202.6
184.5
176.6
174.8
163.1
163.9
152.7
169.2
167.7
42.17
(0.83%)
(1.72%)
37
358.6
LT debt¥M
172.9
155.0
139.7
150.4
152.9
157.8
150.5
129.1
135.3
119.3
295.6
(4.84%)
(4.05%)
22
Revenue
¥395.6M
9.59%
1.00×
Cost of revenue
¥199.1M
9.12%
0.96×
Operating expenses
¥84.91M
9.91%
1.03×