55.52
Revenue¥M
413.0
423.3
444.0
452.2
463.9
484.6
500.4
517.3
535.4
551.1
59.18
3.50%
3.35%
35
2.80
Revenue growth%
7.45
6.82
5.18
7.81
4.90
6.57
4.48
3.16
1.42
2.61
17.64
3.16
5.04
10
9.56
Gross margin%
11.26
10.72
12.11
11.70
10.73
8.42
6.05
3.99
1.50
0.40
3.44
3.99
9.57
9
13.40
Operating margin%
12.32
14.82
14.88
13.38
10.79
9.75
8.67
9.33
6.76
5.21
14.41
8.67
10.27
86
12.92
Net margin%
11.37
12.69
13.64
14.73
14.91
17.06
16.19
14.34
16.88
16.67
19.16
16.67
14.82
20
31.49
P/E ratio (avg)x
22.69
25.99
27.06
31.46
36.09
35.85
34.69
40.74
46.56
47.79
23.17
40.74
35.27
82
22.34
EV/EBITx
37.84
36.39
35.05
32.05
36.73
42.29
42.67
44.53
45.57
46.51
33.26
44.53
40.06
86
27.79
FCF yield (avg)%
9.33
7.52
9.12
10.26
9.80
11.23
13.79
15.46
17.78
15.76
23.69
15.46
10.74
38
14.73
FCF margin%
16.28
15.68
13.22
11.39
10.10
12.81
10.56
9.27
11.93
11.70
15.91
11.70
11.81
21
1.441
FCF / Net incomex
1.448
1.308
1.210
1.206
1.157
1.226
1.119
1.038
1.016
0.952
0.578
1.038
1.182
72
29.86
ROIC%
15.54
14.39
15.87
17.36
19.99
22.75
25.00
27.45
27.80
25.74
2.37
25.74
21.37
71
18.77
Return on equity%
5.77
8.33
7.84
7.86
8.50
8.50
6.08
7.54
8.18
9.27
7.33
8.18
8.02
43
10.88
Return on assets%
9.31
10.73
13.35
11.90
9.70
8.82
7.47
7.72
8.64
8.29
5.14
8.29
9.06
35
3.22
EPS¥
6.34
5.97
5.51
5.52
5.63
5.83
6.23
6.64
6.47
6.48
3.28
2.83%
0.26%
—
29.72
EPS growth%
25.71
26.36
27.93
27.39
28.88
27.39
29.98
28.45
27.68
29.46
7.00
28.45
27.81
33
3.88
Bookvalue per sh¥
2.19
1.86
1.80
1.70
1.62
1.46
1.44
1.22
1.12
1.06
0.90
(8.21%)
(8.62%)
—
6.10
FCF per share¥
4.14
3.89
3.60
3.81
4.03
3.82
3.35
3.57
3.25
3.11
6.47
(5.04%)
(3.63%)
—
3.79
Dividend per sh¥
3.89
4.23
3.73
3.72
3.31
3.41
3.49
3.53
3.89
4.10
4.42
4.39%
0.75%
—
9.80
Div yield (avg)%
0.40
2.72
5.08
2.49
2.57
0.87
3.68
1.69
0.45
0.40
25.59
0.87
2.09
25
19.16
Payout ratio%
0.40
0.40
0.46
0.40
3.31
1.93
0.40
0.40
0.58
0.40
7.62
0.40
0.40
56
68.77
Shares (diluted)M
60.14
53.50
56.82
52.01
56.86
57.28
53.47
56.75
52.14
46.51
69.64
(3.94%)
(1.86%)
41
17.65
Buyback yield%
26.06
24.84
22.16
20.78
22.05
21.27
23.54
26.03
26.74
24.20
18.85
24.20
23.87
41
0.735
D/E ratiox
1.385
1.380
1.489
1.513
1.622
1.755
1.829
1.992
2.102
2.268
0.356
1.992
1.689
40
250.2
Enterprise value¥M
43.88
46.88
49.10
56.75
58.43
54.36
54.60
55.82
53.82
60.39
246.9
0.66%
2.82%
67
219.0
LT debt¥M
553.2
526.1
491.7
514.8
565.5
579.8
560.8
601.1
674.0
602.1
89.34
1.26%
1.31%
71
Revenue
¥551.1M
3.35%
1.00×
Cost of revenue
¥363.2M
3.60%
1.02×
Operating expenses
¥54.20M
2.40%
0.91×