255.3
Revenue¥M
448.5
464.3
491.3
510.2
526.4
556.1
582.8
611.1
633.1
666.1
267.8
4.82%
4.27%
43
3.05
Revenue growth%
7.31
8.57
10.70
12.89
15.08
15.72
18.66
16.52
18.81
17.08
22.18
17.08
15.40
87
18.21
Gross margin%
0.40
0.40
0.40
0.40
2.63
2.24
5.13
6.43
3.84
2.50
21.95
3.84
2.37
35
20.71
Operating margin%
8.32
6.58
5.26
3.40
2.34
0.66
1.10
0.40
0.40
2.42
22.93
0.66
2.38
88
22.39
Net margin%
20.57
22.90
25.80
23.56
24.46
23.83
26.20
25.38
26.80
27.27
14.49
26.20
24.92
88
34.99
P/E ratio (avg)x
32.49
31.68
36.96
43.17
46.34
45.87
45.45
51.07
54.14
64.20
21.54
51.07
45.66
90
16.36
EV/EBITx
12.90
11.77
10.84
11.35
10.15
9.154
8.783
7.972
8.614
8.785
33.67
8.783
9.652
39
21.89
FCF yield (avg)%
8.02
5.92
5.31
4.34
1.81
1.67
0.40
0.40
0.40
3.12
14.65
0.40
2.47
8
9.24
FCF margin%
12.58
12.21
13.07
10.15
11.16
12.33
10.08
9.77
11.38
10.02
9.98
10.08
11.27
56
0.585
FCF / Net incomex
0.174
0.176
0.176
0.169
0.178
0.197
0.181
0.192
0.170
0.182
0.812
0.182
0.177
43
20.57
ROIC%
5.93
7.60
8.39
5.89
5.17
4.39
2.79
2.63
0.41
2.64
22.36
2.64
4.78
49
20.37
Return on equity%
14.68
15.51
13.27
15.91
14.63
13.24
15.75
13.90
12.91
13.05
4.02
13.24
14.27
17
17.82
Return on assets%
9.53
12.51
12.12
11.04
8.91
7.91
10.87
8.06
9.42
9.11
28.41
9.11
9.47
62
0.68
EPS¥
0.44
0.48
0.46
0.46
0.43
0.44
0.45
0.45
0.45
0.46
0.73
1.17%
(0.49%)
—
25.69
EPS growth%
23.17
20.27
21.78
22.98
25.34
27.26
30.23
31.31
29.11
26.20
8.36
29.11
25.77
85
0.55
Bookvalue per sh¥
0.43
0.39
0.40
0.43
0.45
0.44
0.44
0.50
0.54
0.60
0.32
5.92%
4.52%
—
0.35
FCF per share¥
0.24
0.26
0.28
0.27
0.28
0.29
0.27
0.25
0.23
0.22
0.18
(5.30%)
(1.09%)
—
0.87
Dividend per sh¥
1.28
1.48
1.53
1.54
1.82
1.87
1.96
1.91
2.24
2.39
0.81
5.60%
6.97%
—
10.17
Div yield (avg)%
21.89
22.89
23.98
24.00
24.27
21.35
19.90
19.43
19.72
22.38
6.53
19.90
22.14
26
2.64
Payout ratio%
15.96
15.74
15.64
14.65
16.66
14.25
12.78
12.94
11.77
14.52
25.01
12.94
14.58
68
0.673
Shares (diluted)B
0.870
1.013
1.176
1.154
1.294
1.347
1.541
1.732
2.009
2.339
0.662
12.57%
11.88%
88
11.22
Buyback yield%
22.85
24.29
24.88
25.17
26.08
26.68
28.16
29.95
28.93
25.97
8.75
28.16
26.02
44
1.081
D/E ratiox
1.039
1.068
0.966
0.998
1.067
0.970
0.942
0.923
1.009
0.924
1.390
0.942
0.984
83
462.0
Enterprise value¥M
25.23
25.51
24.95
23.97
23.68
23.71
20.60
22.05
22.53
20.90
537.8
(2.46%)
(1.63%)
30
106.2
LT debt¥M
380.5
434.2
475.0
489.5
502.9
603.0
609.6
688.3
752.7
828.9
299.5
10.51%
8.05%
27
Revenue
¥666.1M
4.27%
1.00×
Cost of revenue
¥351.8M
4.46%
1.02×
Operating expenses
¥93.72M
4.11%
0.99×
Cash and investments
18.14%