214.0
Revenue¥M
320.5
334.3
351.5
357.9
375.5
395.0
407.2
415.4
438.5
453.2
225.0
3.83%
3.80%
41
27.27
Revenue growth%
16.07
13.45
15.16
15.27
12.52
12.87
10.77
10.56
10.26
11.85
20.74
10.77
12.69
83
28.07
Gross margin%
4.73
5.08
2.99
3.89
6.05
9.03
8.30
10.03
7.67
4.96
21.78
8.30
5.57
21
6.31
Operating margin%
25.89
23.70
24.94
24.44
22.98
24.50
25.93
23.87
20.87
19.23
14.61
23.87
24.15
91
3.11
Net margin%
9.73
9.86
7.34
4.52
2.44
2.58
0.66
0.83
3.44
0.82
25.25
0.83
3.01
24
12.94
P/E ratio (avg)x
30.22
32.77
33.24
38.69
40.84
46.57
45.24
51.54
52.78
59.55
31.08
51.54
43.04
10
35.75
EV/EBITx
28.68
29.06
27.03
25.75
24.24
22.33
25.00
27.00
25.94
26.16
33.02
25.94
26.05
77
15.25
FCF yield (avg)%
16.76
16.14
17.56
19.83
18.70
20.13
22.97
23.88
21.48
22.32
12.17
22.32
19.98
12
26.21
FCF margin%
9.14
6.35
6.93
7.22
9.49
8.61
8.74
6.32
4.54
7.15
21.09
7.15
7.19
64
0.309
FCF / Net incomex
1.420
1.497
1.533
1.662
1.624
1.776
1.541
1.343
1.386
1.332
0.594
1.386
1.515
47
21.88
ROIC%
10.22
10.42
9.22
7.32
9.27
8.05
10.80
10.42
10.91
12.18
18.94
10.80
10.32
34
25.62
Return on equity%
16.87
17.11
15.58
14.62
16.45
17.81
19.90
20.65
18.39
20.83
21.56
19.90
17.46
29
28.47
Return on assets%
1.25
3.89
5.79
7.07
8.99
6.56
9.28
9.82
11.07
8.26
21.80
9.28
7.67
70
0.47
EPS¥
0.46
0.45
0.46
0.52
0.51
0.51
0.48
0.49
0.46
0.53
0.49
0.75%
2.01%
—
12.50
EPS growth%
33.84
32.07
30.99
30.42
32.04
33.69
36.31
34.86
33.56
34.49
14.70
34.49
33.63
45
0.36
Bookvalue per sh¥
0.33
0.34
0.32
0.35
0.35
0.36
0.37
0.42
0.48
0.54
0.12
9.53%
5.67%
—
0.48
FCF per share¥
0.23
0.25
0.27
0.24
0.26
0.29
0.32
0.32
0.35
0.32
0.55
4.52%
3.33%
—
0.28
Dividend per sh¥
0.35
0.34
0.38
0.37
0.36
0.33
0.36
0.36
0.32
0.32
0.51
(2.04%)
(2.28%)
—
7.13
Div yield (avg)%
0.40
0.40
2.86
2.11
3.81
4.33
3.92
4.32
2.28
0.40
19.09
3.92
2.57
68
17.34
Payout ratio%
32.51
31.45
33.95
35.61
37.04
36.18
37.13
36.03
34.59
37.28
25.91
36.18
35.82
86
534.1
Shares (diluted)M
727.0
708.4
792.9
810.4
799.1
859.8
776.8
719.1
641.0
710.1
544.6
(2.33%)
0.58%
16
28.88
Buyback yield%
27.84
27.05
26.12
28.26
27.75
25.10
23.01
20.34
22.71
21.91
9.42
22.71
25.61
62
0.628
D/E ratiox
0.212
0.228
0.249
0.272
0.260
0.283
0.332
0.340
0.378
0.415
0.228
0.340
0.277
92
305.1
Enterprise value¥M
106.6
112.6
120.4
133.3
132.0
149.4
149.8
169.2
172.8
177.4
116.1
6.08%
6.54%
40
239.0
LT debt¥M
227.2
243.0
237.9
236.3
242.4
259.8
261.8
301.0
340.2
352.0
167.4
7.75%
5.93%
32
Revenue
¥453.2M
3.80%
1.00×
Cost of revenue
¥249.1M
3.74%
0.99×
Operating expenses
¥91.76M
3.92%
1.01×