138.3
Revenue¥M
237.0
254.9
276.8
301.4
330.6
354.1
377.2
400.8
440.4
481.0
149.8
7.79%
7.99%
7
19.23
Revenue growth%
18.52
20.90
19.79
22.23
21.66
21.86
24.81
22.49
22.32
21.73
10.14
22.32
21.79
76
28.26
Gross margin%
26.10
23.39
25.64
23.91
23.52
23.35
26.15
25.67
26.02
23.06
15.33
25.67
24.77
49
10.86
Operating margin%
27.19
25.67
26.29
24.14
22.04
19.44
20.24
22.78
24.70
22.52
19.92
22.52
23.46
16
14.94
Net margin%
7.44
5.15
2.40
2.54
3.46
5.11
7.87
9.59
8.83
6.63
22.26
7.87
5.89
91
24.14
P/E ratio (avg)x
17.45
18.52
20.92
22.62
21.59
20.50
23.61
26.82
26.95
25.61
22.57
25.61
22.11
24
25.68
EV/EBITx
29.01
24.84
24.36
23.97
23.88
22.84
19.40
18.58
15.71
13.83
34.36
18.58
23.36
49
3.26
FCF yield (avg)%
14.47
14.08
17.03
18.59
18.13
16.11
18.59
16.84
16.49
19.47
12.45
16.84
16.93
33
7.22
FCF margin%
27.19
30.00
32.57
30.52
28.37
30.33
31.98
32.25
30.72
28.48
12.03
30.72
30.43
71
0.391
FCF / Net incomex
1.607
1.734
2.013
2.336
2.365
2.507
2.473
2.599
2.499
2.888
0.450
2.507
2.419
52
17.18
ROIC%
33.84
34.96
35.35
33.01
31.39
28.79
27.70
30.41
30.41
31.95
11.30
30.41
31.67
29
3.89
Return on equity%
8.21
9.82
9.55
10.43
11.06
11.23
13.31
10.40
9.17
8.25
28.71
10.40
10.11
16
19.77
Return on assets%
4.30
4.41
1.86
0.40
0.40
0.94
0.40
3.00
1.60
2.16
14.63
1.60
1.73
54
0.34
EPS¥
0.46
0.44
0.48
0.56
0.64
0.70
0.78
0.81
0.89
0.91
0.36
7.55%
8.59%
—
20.14
EPS growth%
16.43
18.13
18.63
16.83
15.59
16.68
15.00
15.11
13.58
13.00
17.28
15.00
16.01
70
1.47
Bookvalue per sh¥
1.48
1.65
1.57
1.45
1.56
1.58
1.60
1.75
1.78
1.74
1.20
2.20%
1.53%
—
0.75
FCF per share¥
0.14
0.12
0.11
0.12
0.12
0.13
0.13
0.11
0.12
0.11
0.95
(1.38%)
(2.76%)
—
0.82
Dividend per sh¥
1.88
2.26
2.62
2.77
2.77
2.87
2.82
2.91
2.88
3.11
0.77
2.36%
6.82%
—
5.20
Div yield (avg)%
32.19
32.28
35.26
36.39
35.51
33.63
35.15
37.95
40.61
38.14
24.55
37.95
35.39
84
14.71
Payout ratio%
14.92
15.28
12.63
11.40
9.46
7.71
6.83
9.33
11.31
11.53
15.69
9.33
11.35
14
167.8
Shares (diluted)M
203.6
197.3
225.9
230.2
231.6
218.1
220.6
250.4
235.0
240.6
170.1
0.76%
2.32%
70
13.49
Buyback yield%
21.11
23.94
22.24
20.15
17.75
19.19
21.38
19.92
20.91
19.36
15.18
19.92
20.53
54
1.552
D/E ratiox
0.688
0.626
0.584
0.650
0.708
0.767
0.758
0.665
0.623
0.629
0.993
0.665
0.658
59
365.7
Enterprise value¥M
351.1
309.1
306.2
294.4
294.6
279.2
297.4
286.9
286.3
266.4
425.0
(2.00%)
(2.52%)
45
358.7
LT debt¥M
32.35
31.81
27.71
26.00
23.09
24.77
23.35
23.93
23.20
22.09
423.1
(0.88%)
(3.45%)
19
Revenue
¥481.0M
7.99%
1.00×
Cost of revenue
¥242.3M
7.97%
1.00×
Operating expenses
¥83.81M
8.02%
1.00×