34.63
Revenue¥M
236.7
245.7
266.0
280.0
296.8
314.1
336.2
364.0
392.3
424.8
36.48
7.43%
6.57%
48
19.80
Revenue growth%
14.89
15.08
14.01
11.33
12.97
15.71
16.81
17.55
18.03
17.72
9.36
17.55
15.39
14
18.85
Gross margin%
23.98
26.28
27.23
26.72
25.87
28.73
28.53
27.25
25.89
23.74
16.13
27.25
26.50
83
11.32
Operating margin%
23.53
21.28
20.68
21.16
20.51
19.84
20.53
23.37
21.00
22.72
3.47
21.00
21.08
28
15.75
Net margin%
0.40
0.40
0.40
2.99
5.50
5.39
3.49
5.77
5.58
8.21
19.08
5.58
4.44
40
19.64
P/E ratio (avg)x
35.09
41.32
46.37
51.43
50.70
59.53
58.41
62.59
62.34
68.19
25.35
62.34
54.92
90
29.05
EV/EBITx
37.23
40.90
43.07
42.86
37.87
35.62
36.57
33.47
30.10
28.59
35.84
33.47
36.90
25
26.45
FCF yield (avg)%
10.99
10.21
10.20
7.43
5.15
6.98
4.37
6.72
7.61
6.38
9.84
6.72
7.20
83
6.47
FCF margin%
24.04
22.60
21.35
23.05
22.38
21.22
23.33
21.29
24.15
23.14
11.89
23.14
22.82
35
0.944
FCF / Net incomex
0.630
0.728
0.855
1.019
1.006
1.028
1.098
1.135
1.281
1.359
1.018
1.135
1.024
91
19.74
ROIC%
8.63
6.99
9.36
10.94
12.75
11.78
13.96
15.70
17.97
17.25
10.40
15.70
12.26
67
5.00
Return on equity%
26.12
28.59
29.26
27.49
29.66
30.19
32.36
30.29
30.04
27.79
14.62
30.19
29.46
56
13.03
Return on assets%
4.98
7.36
7.20
5.06
5.26
7.77
9.04
8.60
5.82
6.76
27.01
7.77
6.98
68
2.49
EPS¥
1.29
1.26
1.20
1.34
1.31
1.21
1.11
1.00
0.95
0.84
2.74
(8.39%)
(4.79%)
—
2.81
EPS growth%
24.35
27.15
25.92
25.99
23.93
23.28
20.48
21.84
20.12
22.59
3.51
21.84
23.60
72
2.65
Bookvalue per sh¥
2.37
2.20
2.27
1.93
1.98
2.09
1.86
1.72
1.67
1.46
1.23
(5.90%)
(3.98%)
—
1.85
FCF per share¥
1.98
2.15
1.90
1.90
1.69
1.69
1.77
1.85
1.72
1.80
1.36
1.22%
(0.70%)
—
1.37
Dividend per sh¥
2.66
3.05
3.09
3.06
2.89
3.31
3.65
3.56
3.70
3.59
0.88
4.41%
3.69%
—
26.44
Div yield (avg)%
30.63
28.82
28.96
28.44
26.86
24.36
26.99
25.52
22.93
20.31
24.33
24.36
26.92
17
27.70
Payout ratio%
7.86
9.16
7.27
7.87
7.10
9.04
8.23
7.14
6.00
6.00
6.43
7.14
7.56
25
105.4
Shares (diluted)M
161.8
159.8
176.7
204.1
213.6
236.9
263.5
303.3
311.0
309.8
102.0
7.72%
8.18%
41
24.37
Buyback yield%
1.78
0.40
0.40
2.53
2.89
0.48
1.42
1.68
0.40
2.43
11.04
1.42
1.55
83
1.308
D/E ratiox
0.325
0.322
0.350
0.326
0.299
0.262
0.254
0.222
0.238
0.210
1.536
0.238
0.281
67
122.6
Enterprise value¥M
450.1
456.4
441.6
467.6
461.6
446.9
506.8
539.5
501.6
473.9
25.30
0.53%
1.05%
68
50.25
LT debt¥M
318.7
354.5
389.2
378.5
370.3
346.0
364.7
418.1
432.0
421.8
341.0
2.64%
3.39%
49
Revenue
¥424.8M
6.57%
1.00×
Cost of revenue
¥237.6M
6.59%
1.00×
Operating expenses
¥104.9M
6.75%
1.02×