245.5
Revenue¥M
289.5
289.8
297.8
294.3
291.8
299.3
308.8
314.8
313.2
322.7
256.8
2.03%
1.39%
30
22.68
Revenue growth%
13.95
12.61
11.94
10.65
12.42
10.63
13.22
10.65
12.19
9.87
15.99
10.65
12.07
11
19.24
Gross margin%
8.12
9.41
10.51
12.03
10.42
9.49
12.14
13.97
14.09
14.11
3.43
13.97
11.27
12
27.08
Operating margin%
15.34
15.06
14.48
13.18
14.85
14.18
11.92
9.11
8.40
10.47
4.47
10.47
13.68
25
4.92
Net margin%
11.37
9.19
7.22
6.89
5.20
2.55
3.06
1.23
1.55
4.07
14.55
2.55
4.64
50
37.64
P/E ratio (avg)x
11.90
11.26
11.14
9.839
10.41
10.03
10.82
11.46
10.22
10.68
11.02
10.68
10.75
90
22.98
EV/EBITx
34.59
35.40
31.36
28.19
29.27
29.57
26.97
26.66
24.01
25.89
31.41
26.66
28.73
16
26.69
FCF yield (avg)%
27.65
28.50
30.23
30.76
28.82
27.96
27.15
29.21
30.42
30.31
4.16
29.21
29.02
81
27.07
FCF margin%
13.42
11.54
12.68
14.62
17.25
17.51
15.35
15.30
14.20
15.38
29.58
15.35
14.96
91
0.559
FCF / Net incomex
1.221
1.205
1.225
1.238
1.436
1.718
1.659
1.943
1.902
2.256
0.914
1.902
1.548
80
5.16
ROIC%
18.19
19.00
19.70
19.69
17.82
19.15
19.84
21.10
21.68
20.90
12.76
20.90
19.70
11
10.31
Return on equity%
5.22
4.35
2.93
1.11
2.23
0.93
0.40
1.18
3.15
0.40
20.27
0.93
1.71
35
6.69
Return on assets%
17.90
17.51
16.75
14.70
16.96
15.23
18.07
18.14
18.33
19.23
9.31
18.14
17.71
36
2.21
EPS¥
2.96
3.35
3.56
3.39
3.18
3.43
3.79
4.04
3.96
3.77
2.28
3.49%
2.32%
—
8.63
EPS growth%
7.11
9.70
10.89
12.02
12.26
12.53
10.65
10.64
10.64
8.53
22.59
10.64
10.65
15
1.56
Bookvalue per sh¥
1.35
1.19
1.10
1.01
0.95
0.93
0.98
0.91
0.80
0.74
2.44
(4.89%)
(6.00%)
—
2.79
FCF per share¥
1.83
1.75
1.99
1.90
1.98
2.30
2.45
2.53
2.50
2.73
1.09
6.60%
5.07%
—
1.08
Dividend per sh¥
1.25
1.39
1.56
1.61
1.91
2.17
2.62
2.75
3.27
3.73
1.82
14.34%
12.33%
—
5.40
Div yield (avg)%
17.19
16.05
14.90
14.37
15.24
17.27
16.26
19.25
21.67
20.89
29.88
19.25
16.73
69
16.93
Payout ratio%
9.83
7.53
9.28
7.10
5.13
4.91
7.33
9.81
10.55
10.75
29.28
9.81
8.41
37
79.15
Shares (diluted)M
85.63
83.56
77.36
69.84
75.27
82.47
87.06
85.54
77.77
71.99
79.44
(0.89%)
(1.24%)
69
15.58
Buyback yield%
4.79
5.86
4.95
7.03
5.81
6.82
9.79
10.39
11.66
10.93
24.40
10.39
6.92
83
0.544
D/E ratiox
0.240
0.286
0.281
0.287
0.290
0.284
0.325
0.346
0.397
0.380
1.718
0.346
0.289
43
244.4
Enterprise value¥M
289.8
310.6
337.7
369.6
402.3
442.9
455.1
469.7
547.9
636.6
139.1
9.62%
8.79%
33
230.5
LT debt¥M
309.7
323.6
324.8
338.3
301.4
302.3
310.8
321.3
326.0
312.6
148.1
0.73%
(0.26%)
54
Revenue
¥322.7M
1.39%
1.00×
Cost of revenue
¥184.9M
1.33%
0.99×
Operating expenses
¥51.75M
1.00%
0.96×