472.6
Revenue¥M
434.5
440.6
447.0
474.3
489.0
513.7
535.6
544.7
552.3
576.8
509.0
3.36%
3.33%
87
8.15
Revenue growth%
34.10
33.90
31.51
29.92
28.50
29.84
29.65
29.62
28.17
26.84
27.52
29.62
29.75
63
18.29
Gross margin%
27.73
28.55
27.45
30.07
28.36
27.97
28.45
30.18
30.99
33.79
19.42
30.18
28.50
93
5.90
Operating margin%
19.34
18.74
19.44
21.88
24.81
24.42
26.17
26.94
27.48
30.07
8.70
26.94
24.61
57
9.53
Net margin%
20.61
20.91
18.39
18.65
18.03
15.86
17.37
16.97
16.27
14.51
2.66
16.27
17.70
30
31.72
P/E ratio (avg)x
9.191
8.153
7.373
6.462
6.857
7.614
7.898
8.765
8.076
8.819
34.67
8.076
7.987
27
10.17
EV/EBITx
27.17
31.06
35.28
34.68
35.02
37.28
41.81
46.13
53.34
51.80
27.66
46.13
36.28
62
12.33
FCF yield (avg)%
18.90
17.40
20.36
21.33
23.71
25.83
27.45
29.85
32.55
31.68
5.53
29.85
24.77
66
7.31
FCF margin%
18.86
19.58
19.33
21.41
18.88
20.25
22.01
24.72
24.85
23.92
12.33
23.92
20.83
29
0.461
FCF / Net incomex
0.535
0.569
0.600
0.632
0.665
0.737
0.775
0.798
0.730
0.772
0.217
0.772
0.697
8
25.18
ROIC%
4.42
3.04
4.34
2.98
1.09
0.40
0.40
2.80
0.40
0.81
2.53
0.40
1.95
11
2.19
Return on equity%
14.44
16.26
14.25
12.08
9.24
8.73
10.97
13.22
15.59
15.83
9.62
13.22
13.74
8
6.84
Return on assets%
18.24
16.31
17.86
16.26
18.85
21.22
20.87
19.84
20.88
17.99
27.70
20.87
18.54
77
0.91
EPS¥
0.82
0.93
1.00
1.01
0.98
1.04
0.98
1.12
1.10
1.27
0.98
5.34%
5.09%
—
5.83
EPS growth%
3.31
5.44
6.77
7.33
5.88
7.05
7.57
7.31
5.29
5.96
28.34
7.05
6.36
42
0.68
Bookvalue per sh¥
0.55
0.61
0.71
0.83
0.83
0.88
1.02
1.09
1.09
1.25
0.64
8.59%
9.60%
—
0.37
FCF per share¥
1.92
1.88
2.13
2.08
2.27
2.34
2.55
2.85
2.92
3.25
1.00
7.44%
5.49%
—
1.46
Dividend per sh¥
0.79
0.70
0.75
0.81
0.87
0.77
0.73
0.64
0.68
0.62
1.40
(6.63%)
(1.95%)
—
19.26
Div yield (avg)%
21.21
18.24
20.68
22.75
23.92
24.04
26.69
27.54
29.88
27.56
19.59
27.54
23.98
76
2.53
Payout ratio%
29.26
28.79
28.51
29.78
29.40
29.20
28.89
28.13
30.09
30.47
19.61
29.20
29.23
32
259.3
Shares (diluted)M
357.4
402.8
452.1
472.8
535.1
528.5
567.8
614.7
662.0
734.6
269.2
6.54%
7.86%
18
12.31
Buyback yield%
5.20
2.29
0.57
1.76
0.40
0.40
1.02
3.49
1.43
2.15
11.89
1.43
1.60
28
1.095
D/E ratiox
0.271
0.277
0.259
0.282
0.296
0.282
0.275
0.274
0.274
0.272
0.787
0.274
0.275
34
0.103
Enterprise value¥B
0.834
0.913
0.963
1.091
1.101
1.202
1.248
1.286
1.283
1.262
0.372
2.76%
5.64%
37
433.8
LT debt¥M
362.7
360.9
330.0
322.9
294.3
284.0
253.4
272.1
254.0
227.8
38.84
(4.99%)
(4.85%)
16
Revenue
¥576.8M
3.33%
1.00×
Cost of revenue
¥298.1M
3.18%
0.99×
Operating expenses
¥99.36M
3.30%
1.00×