174.2
Revenue¥M
329.1
345.7
350.1
359.5
379.9
392.8
417.1
436.9
456.5
466.1
184.2
4.18%
4.14%
92
20.60
Revenue growth%
22.11
23.05
20.32
19.38
19.04
21.93
22.11
23.94
26.33
27.60
13.29
23.94
22.11
81
4.58
Gross margin%
0.44
0.40
3.06
3.72
6.02
6.81
4.11
5.05
4.41
6.84
12.57
5.05
4.26
89
23.46
Operating margin%
4.83
5.20
6.79
8.53
9.19
11.18
13.89
16.59
18.39
18.70
20.50
16.59
10.18
80
27.70
Net margin%
25.80
24.25
21.82
20.76
18.18
16.27
15.11
16.43
18.95
15.99
24.19
16.27
18.57
42
12.55
P/E ratio (avg)x
56.62
68.02
65.64
75.37
79.78
87.35
91.04
92.46
108.6
105.3
33.41
92.46
83.56
70
36.93
EV/EBITx
28.13
31.64
30.67
32.99
38.56
42.45
49.99
57.19
56.30
66.58
33.02
56.30
40.51
45
20.95
FCF yield (avg)%
33.29
31.57
32.39
34.68
37.44
36.11
38.29
36.81
36.01
33.37
6.82
36.11
35.35
22
14.78
FCF margin%
29.26
27.35
29.68
28.81
29.14
31.89
34.35
31.39
31.96
33.70
10.09
31.96
30.54
37
1.492
FCF / Net incomex
1.482
1.540
1.611
1.688
1.536
1.324
1.277
1.168
1.234
1.255
0.489
1.255
1.403
56
19.55
ROIC%
30.22
29.28
26.41
25.63
23.80
22.10
25.05
24.72
26.14
24.52
16.42
24.72
25.34
69
11.42
Return on equity%
8.87
8.57
10.89
9.34
7.19
4.41
5.28
4.62
4.35
3.97
10.05
4.41
6.24
40
10.74
Return on assets%
31.89
32.65
33.95
34.70
35.93
37.81
37.98
40.26
39.67
40.08
10.35
39.67
36.87
82
1.85
EPS¥
0.54
0.59
0.60
0.66
0.63
0.61
0.59
0.58
0.56
0.60
2.01
(0.74%)
1.33%
—
15.86
EPS growth%
24.26
22.93
21.73
21.08
20.74
18.27
16.80
16.31
19.02
16.80
7.36
16.80
19.88
37
2.09
Bookvalue per sh¥
1.75
1.79
1.93
1.75
1.58
1.74
1.78
1.63
1.78
1.96
1.49
4.36%
2.18%
—
2.08
FCF per share¥
2.32
2.26
2.24
2.24
2.61
2.79
2.75
2.65
2.90
3.10
2.15
3.51%
2.19%
—
0.91
Dividend per sh¥
0.53
0.64
0.76
0.83
0.97
1.05
1.10
1.12
1.35
1.31
1.43
6.15%
9.21%
—
22.85
Div yield (avg)%
20.55
19.48
21.49
23.60
21.21
22.91
25.10
26.13
28.87
29.93
15.65
26.13
23.26
76
25.40
Payout ratio%
2.70
3.14
2.48
0.40
3.28
1.78
2.79
4.55
5.12
2.45
6.25
2.79
2.75
53
204.2
Shares (diluted)M
199.7
219.3
226.5
227.5
227.8
212.8
201.6
220.0
247.2
243.6
204.2
1.35%
1.69%
8
4.42
Buyback yield%
10.96
12.84
11.68
12.27
14.09
15.37
14.42
12.19
15.10
17.28
14.30
15.10
13.47
5
1.357
D/E ratiox
1.574
1.434
1.392
1.386
1.381
1.467
1.404
1.393
1.253
1.382
0.398
1.393
1.393
10
279.2
Enterprise value¥M
166.6
142.1
124.9
106.7
104.0
99.87
86.49
75.72
65.25
58.96
44.79
(10.73%)
(11.16%)
34
77.08
LT debt¥M
164.2
160.0
176.4
184.3
184.6
178.4
195.0
196.7
172.5
160.6
16.43
(2.75%)
0.53%
81
Revenue
¥466.1M
4.14%
1.00×
Cost of revenue
¥274.7M
3.96%
0.98×
Operating expenses
¥100.5M
5.11%
1.10×