233.0
Revenue¥M
372.0
366.8
378.0
380.4
390.7
399.8
398.8
408.1
402.9
400.0
256.7
0.47%
0.78%
76
15.99
Revenue growth%
18.99
17.69
18.90
18.85
18.57
19.22
18.26
18.94
21.71
20.10
6.97
19.22
18.92
14
18.57
Gross margin%
22.65
24.23
25.20
22.55
22.56
21.37
19.59
21.64
21.96
22.50
16.14
21.64
22.53
38
13.32
Operating margin%
13.15
13.24
15.95
15.65
13.22
15.20
13.52
14.24
11.90
9.69
14.70
13.52
13.38
37
2.34
Net margin%
7.96
9.25
8.65
9.00
10.98
8.49
8.02
9.65
11.65
14.14
8.52
9.65
9.12
20
8.889
P/E ratio (avg)x
14.60
13.02
13.40
11.85
11.62
12.38
12.80
11.57
11.23
10.36
13.05
11.57
12.11
38
6.690
EV/EBITx
32.35
37.47
39.58
40.23
40.29
39.45
40.21
41.55
40.84
46.25
31.66
40.84
40.22
40
9.85
FCF yield (avg)%
29.27
27.22
26.46
27.56
25.82
23.12
25.61
23.95
23.26
26.16
16.39
23.95
25.99
62
4.64
FCF margin%
15.38
17.92
15.48
14.60
13.21
16.11
14.52
16.30
16.73
18.97
8.63
16.30
15.80
18
0.323
FCF / Net incomex
1.086
1.281
1.332
1.280
1.319
1.548
1.562
1.693
1.694
1.796
0.898
1.693
1.440
28
2.43
ROIC%
4.16
5.14
4.16
5.33
3.88
4.97
2.16
0.40
2.04
0.49
14.89
2.04
4.02
14
14.86
Return on equity%
29.13
29.63
32.14
30.79
28.64
26.60
25.97
23.90
26.39
23.83
26.55
25.97
27.62
14
10.95
Return on assets%
28.48
31.24
30.17
27.58
28.32
27.78
29.56
29.95
28.00
27.66
2.34
28.00
28.40
19
3.00
EPS¥
3.99
4.18
4.32
4.78
4.93
5.32
5.65
5.32
5.55
5.19
3.19
1.04%
2.49%
—
2.68
EPS growth%
18.99
16.23
19.18
22.14
23.92
23.06
24.46
22.46
20.48
17.70
13.62
22.46
21.31
43
3.38
Bookvalue per sh¥
9.28
9.98
10.41
10.81
11.55
11.78
11.91
13.23
13.33
15.36
2.69
5.86%
5.96%
—
3.69
FCF per share¥
1.53
1.51
1.56
1.76
1.59
1.43
1.41
1.40
1.34
1.46
1.38
(1.66%)
(0.77%)
—
1.19
Dividend per sh¥
2.48
2.86
2.75
2.85
3.36
3.69
3.74
4.10
4.62
4.81
3.15
7.45%
6.28%
—
22.47
Div yield (avg)%
8.45
7.19
9.94
9.79
8.01
9.76
9.31
11.67
10.19
9.52
23.31
9.76
9.64
15
7.84
Payout ratio%
13.94
11.28
11.73
8.98
8.37
8.10
9.18
8.39
9.41
9.98
20.31
9.18
9.29
53
68.85
Shares (diluted)M
126.4
140.4
160.2
162.4
190.6
205.1
219.5
240.2
284.2
342.3
68.78
12.43%
11.77%
64
13.34
Buyback yield%
2.81
0.95
3.28
3.05
3.80
2.42
0.40
0.40
2.37
0.40
29.63
0.40
2.40
7
0.130
D/E ratiox
1.552
1.566
1.631
1.494
1.569
1.705
1.906
1.845
1.941
1.819
0.779
1.845
1.668
7
313.3
Enterprise value¥M
43.63
40.73
41.14
37.55
33.31
31.48
33.85
30.45
32.26
30.36
302.7
(1.84%)
(3.84%)
22
233.3
LT debt¥M
81.99
81.81
81.93
80.08
86.89
79.09
82.64
83.55
90.66
98.62
253.7
2.56%
1.59%
33
Revenue
¥400.0M
0.78%
1.00×
Cost of revenue
¥231.1M
1.20%
1.04×
Operating expenses
¥62.34M
(0.15%)
0.91×