841.7
Revenue¥M
511.5
539.9
587.0
624.8
681.0
724.5
787.7
850.3
919.8
988.7
889.2
7.74%
7.61%
55
3.90
Revenue growth%
5.13
3.32
4.99
4.79
6.03
4.11
5.52
3.59
4.07
2.44
26.47
4.07
4.45
72
25.08
Gross margin%
5.32
7.53
9.15
11.94
12.09
14.46
14.80
11.95
12.77
14.66
9.91
14.46
12.02
67
25.23
Operating margin%
14.58
16.69
18.81
21.55
19.13
17.70
17.24
19.23
17.95
18.30
2.16
17.95
18.12
94
15.08
Net margin%
19.09
16.81
17.09
15.80
13.20
10.43
10.80
8.61
10.94
8.42
21.60
10.43
12.07
74
7.210
P/E ratio (avg)x
15.75
18.79
21.28
20.89
21.54
25.46
27.02
27.08
28.46
33.43
12.49
27.08
23.50
58
36.25
EV/EBITx
26.50
28.66
32.11
31.63
30.16
29.96
33.71
31.31
34.64
37.52
6.461
33.71
31.47
67
29.10
FCF yield (avg)%
19.33
20.02
19.53
18.10
18.65
15.67
16.48
15.51
16.67
15.43
2.34
15.67
17.39
9
2.35
FCF margin%
24.21
24.04
21.12
19.76
18.63
21.61
19.53
17.28
16.55
14.72
21.56
17.28
19.64
23
1.373
FCF / Net incomex
0.728
0.681
0.747
0.664
0.683
0.668
0.630
0.575
0.531
0.463
0.768
0.575
0.666
45
28.71
ROIC%
24.47
26.18
23.68
24.21
26.52
28.21
27.70
30.52
31.65
33.38
7.79
30.52
27.11
7
2.75
Return on equity%
13.16
14.38
14.13
15.00
16.43
19.41
19.16
21.99
20.42
19.65
23.75
19.65
17.80
46
5.23
Return on assets%
10.49
9.60
11.96
14.72
12.70
11.29
13.04
15.63
15.89
16.88
29.31
15.63
12.87
93
0.61
EPS¥
0.58
0.59
0.52
0.49
0.46
0.39
0.37
0.37
0.39
0.38
0.65
(3.50%)
(4.11%)
—
25.05
EPS growth%
23.90
22.82
21.96
22.73
24.15
23.63
26.15
28.61
29.45
29.55
26.46
28.61
24.02
69
0.38
Bookvalue per sh¥
1.61
1.75
1.86
2.09
1.96
1.95
2.20
2.53
2.39
2.54
0.54
5.29%
5.18%
—
0.99
FCF per share¥
0.92
0.93
0.95
0.98
0.91
0.80
0.76
0.68
0.62
0.62
0.84
(7.31%)
(4.36%)
—
1.28
Dividend per sh¥
0.15
0.14
0.12
0.11
0.12
0.13
0.13
0.13
0.13
0.13
1.18
1.67%
(1.93%)
—
25.89
Div yield (avg)%
12.63
12.33
11.00
8.32
6.81
7.18
6.82
7.03
7.79
10.51
21.39
7.18
8.06
33
3.00
Payout ratio%
26.13
23.90
23.21
26.02
25.80
26.82
27.16
28.08
30.35
27.75
7.95
27.75
26.48
21
0.445
Shares (diluted)B
0.650
0.639
0.720
0.772
0.917
0.927
0.912
1.093
1.156
1.264
0.436
6.63%
6.91%
49
4.09
Buyback yield%
22.68
24.11
27.04
27.27
24.73
23.06
20.90
22.93
25.67
26.53
19.09
23.06
24.42
79
0.375
D/E ratiox
0.940
1.032
0.987
0.919
0.924
0.936
0.952
0.923
0.977
0.916
0.116
0.936
0.938
46
419.4
Enterprise value¥M
524.8
563.9
594.8
603.0
595.4
629.3
612.9
647.0
682.1
726.1
515.3
4.05%
3.38%
55
0.356
LT debt¥B
0.727
0.832
0.836
0.878
0.861
1.029
1.059
1.268
1.269
1.474
0.267
11.36%
8.57%
24
Revenue
¥988.7M
7.61%
1.00×
Cost of revenue
¥529.6M
7.62%
1.00×
Operating expenses
¥135.8M
7.81%
1.02×