267.6
Revenue¥M
410.5
415.3
423.2
429.0
441.0
458.1
466.9
488.4
511.6
534.1
299.4
3.91%
3.16%
51
6.29
Revenue growth%
24.54
21.64
20.34
19.04
18.20
16.84
14.94
14.14
11.80
9.97
5.91
14.14
17.52
8
21.81
Gross margin%
18.04
16.51
19.49
21.60
19.64
22.56
21.32
19.26
17.41
15.86
11.69
19.26
19.38
71
10.00
Operating margin%
6.54
4.89
4.91
4.72
4.09
6.41
6.69
6.08
3.09
1.60
16.97
6.08
4.90
93
19.75
Net margin%
3.55
5.90
7.86
9.01
6.02
4.52
4.45
5.68
5.51
3.61
20.68
4.52
5.59
50
25.34
P/E ratio (avg)x
26.31
23.58
21.28
20.48
20.22
19.95
21.58
23.81
25.65
25.80
10.36
23.81
22.58
59
22.33
EV/EBITx
18.36
19.98
19.33
20.48
18.94
18.82
19.03
20.57
21.81
23.72
17.67
20.57
19.65
72
28.65
FCF yield (avg)%
14.86
14.03
15.37
15.16
15.04
15.77
14.12
11.35
11.40
8.65
14.45
11.40
14.49
33
18.53
FCF margin%
13.71
13.62
13.54
13.66
10.90
8.78
6.05
3.22
1.02
0.40
25.80
3.22
9.84
70
1.664
FCF / Net incomex
0.743
0.822
0.785
0.853
0.863
0.961
0.968
1.062
1.119
1.144
0.883
1.062
0.912
17
2.99
ROIC%
23.64
21.23
24.05
23.33
23.45
21.49
19.79
18.81
21.42
22.10
29.85
21.42
21.79
12
3.89
Return on equity%
20.56
21.56
22.29
24.45
26.88
25.16
24.31
22.83
21.16
22.55
12.21
22.83
22.69
81
16.29
Return on assets%
17.49
18.21
19.01
18.90
19.73
19.39
17.25
18.17
16.44
15.99
16.02
17.25
18.19
37
0.58
EPS¥
1.03
1.12
1.20
1.17
1.24
1.40
1.58
1.48
1.36
1.52
0.65
4.14%
3.22%
—
26.53
EPS growth%
22.87
22.59
23.40
21.85
22.26
22.94
20.22
20.82
19.07
19.89
28.85
20.22
22.06
57
1.09
Bookvalue per sh¥
1.21
1.16
1.18
1.28
1.41
1.36
1.58
1.55
1.70
1.65
0.27
3.15%
3.88%
—
0.75
FCF per share¥
2.15
2.20
1.98
2.19
2.12
2.38
2.23
2.28
2.54
2.79
0.62
5.67%
3.31%
—
1.45
Dividend per sh¥
1.70
1.79
2.05
2.34
2.43
2.36
2.71
2.67
2.93
3.12
1.12
5.09%
7.76%
—
10.03
Div yield (avg)%
6.38
6.90
6.63
8.76
8.35
6.44
5.72
3.64
1.85
0.40
3.15
3.64
6.41
75
16.47
Payout ratio%
6.36
8.18
8.60
6.44
7.40
8.40
8.24
10.45
11.97
10.05
18.37
10.05
8.32
58
310.0
Shares (diluted)M
313.6
351.3
335.3
342.0
320.2
331.5
295.7
289.4
265.2
279.8
313.0
(2.66%)
(1.18%)
39
17.47
Buyback yield%
8.13
8.49
7.41
6.03
5.08
2.10
0.40
0.40
0.40
1.62
25.07
0.40
3.59
68
0.529
D/E ratiox
0.298
0.254
0.254
0.269
0.283
0.283
0.254
0.245
0.230
0.238
0.878
0.245
0.254
44
262.8
Enterprise value¥M
77.63
77.02
83.50
77.20
84.05
85.90
87.85
79.45
87.48
93.12
185.1
2.07%
1.25%
79
272.7
LT debt¥M
302.8
341.4
329.8
387.2
421.1
470.3
554.2
549.7
599.2
595.1
101.5
7.16%
7.76%
67
Revenue
¥534.1M
3.16%
1.00×
Cost of revenue
¥335.3M
3.10%
0.99×
Operating expenses
¥94.42M
3.19%
1.00×