33.49
Revenue¥M
433.7
459.6
492.9
528.6
552.1
591.6
619.0
649.4
680.6
725.1
35.64
5.60%
6.08%
8
9.07
Revenue growth%
15.08
15.55
14.71
12.18
12.25
14.18
15.97
14.31
16.02
18.79
4.81
15.97
14.89
63
22.14
Gross margin%
26.72
29.25
28.32
26.21
25.17
26.91
24.09
24.91
27.02
28.05
11.78
26.91
26.81
57
16.00
Operating margin%
23.72
23.66
23.89
23.41
25.36
25.10
22.30
20.25
20.55
20.91
19.48
20.91
23.53
45
22.52
Net margin%
21.83
19.88
22.65
22.59
24.14
24.35
21.45
23.47
24.63
21.81
28.35
23.47
22.62
84
7.764
P/E ratio (avg)x
20.83
20.87
20.46
20.82
21.51
21.23
22.90
21.64
20.78
22.73
11.89
21.64
21.05
7
25.12
EV/EBITx
38.68
39.11
38.45
39.97
42.58
42.87
42.90
42.93
41.86
44.28
19.28
42.90
42.22
23
15.13
FCF yield (avg)%
9.68
10.07
7.17
8.30
8.29
7.70
5.37
8.19
8.32
6.84
19.22
7.70
8.24
92
15.74
FCF margin%
9.02
6.67
6.35
6.17
4.66
5.36
3.84
3.79
4.75
2.62
17.85
3.84
5.05
75
0.664
FCF / Net incomex
1.848
1.832
1.845
2.174
2.442
2.935
3.155
3.524
3.879
3.863
0.620
3.524
2.688
54
12.76
ROIC%
12.34
12.96
14.20
13.51
12.30
13.86
10.91
13.29
10.64
10.10
11.95
10.91
12.65
86
22.63
Return on equity%
0.50
2.24
2.38
0.40
0.40
0.40
3.14
5.63
4.19
3.88
26.74
3.88
2.31
20
18.55
Return on assets%
5.67
6.49
5.28
6.94
5.16
4.69
5.92
3.00
4.50
2.95
18.56
4.50
5.22
13
0.90
EPS¥
0.37
0.37
0.34
0.33
0.37
0.40
0.40
0.44
0.44
0.40
0.99
1.83%
2.22%
—
18.81
EPS growth%
14.49
13.92
13.59
11.41
9.13
10.70
12.88
14.95
16.14
18.29
29.41
14.95
13.75
14
0.37
Bookvalue per sh¥
1.03
1.09
1.24
1.47
1.57
1.56
1.50
1.78
1.74
2.06
0.38
5.61%
8.86%
—
0.20
FCF per share¥
1.07
1.19
1.23
1.26
1.39
1.51
1.60
1.55
1.54
1.68
0.33
3.77%
5.21%
—
0.49
Dividend per sh¥
0.32
0.33
0.30
0.28
0.26
0.29
0.32
0.30
0.31
0.32
0.95
4.58%
1.29%
—
3.67
Div yield (avg)%
20.39
21.01
21.44
21.01
20.11
21.48
20.94
18.37
19.57
17.27
8.56
19.57
20.67
48
26.79
Payout ratio%
12.04
12.61
10.74
11.38
12.30
11.98
11.82
12.38
14.32
13.53
27.75
12.38
12.17
21
339.7
Shares (diluted)M
396.6
374.5
394.7
360.0
380.9
369.6
328.9
331.4
347.2
338.1
341.6
(2.36%)
(1.28%)
31
24.25
Buyback yield%
15.91
18.51
17.13
15.27
18.06
15.33
18.13
16.26
17.87
20.10
11.45
17.87
17.50
47
1.642
D/E ratiox
1.536
1.486
1.546
1.441
1.337
1.362
1.526
1.693
1.814
1.773
0.983
1.693
1.531
74
230.9
Enterprise value¥M
480.7
498.0
481.3
476.6
519.4
525.6
560.9
534.5
510.7
549.9
239.0
1.15%
0.63%
70
503.3
LT debt¥M
525.6
554.6
603.7
619.9
556.6
543.8
576.1
576.6
630.4
697.7
321.3
4.62%
3.58%
78
Revenue
¥725.1M
6.08%
1.00×
Cost of revenue
¥387.9M
6.13%
1.01×
Operating expenses
¥104.2M
6.49%
1.04×