169.8
Revenue¥M
263.5
273.9
290.3
298.5
306.4
323.0
332.2
345.1
358.7
376.7
175.5
4.22%
4.05%
42
10.30
Revenue growth%
6.91
9.80
12.55
13.23
10.51
11.84
13.29
14.98
13.23
10.40
18.25
13.23
12.20
25
23.68
Gross margin%
25.32
23.79
24.28
22.06
19.11
20.89
19.65
22.08
20.50
22.51
5.74
20.89
22.07
62
22.93
Operating margin%
14.50
16.94
19.86
17.28
18.30
20.63
19.25
21.23
22.19
24.55
20.64
21.23
19.55
26
2.09
Net margin%
29.75
32.25
30.14
28.90
28.73
30.00
27.53
30.00
30.54
28.94
12.75
30.00
29.88
81
18.99
P/E ratio (avg)x
33.64
34.55
33.51
35.08
36.38
41.64
38.33
42.00
42.04
40.19
19.15
41.64
37.36
44
22.18
EV/EBITx
37.70
37.07
36.74
37.12
39.07
44.09
48.86
57.57
62.66
69.05
16.77
57.57
41.58
67
24.60
FCF yield (avg)%
12.28
13.58
11.83
12.64
14.09
14.63
13.52
15.38
17.74
19.86
25.48
15.38
13.84
27
16.02
FCF margin%
4.86
4.96
2.66
3.52
5.16
2.25
5.19
6.47
4.43
3.47
26.62
4.43
4.64
21
1.239
FCF / Net incomex
0.711
0.777
0.884
0.963
0.948
0.937
1.031
1.062
1.147
1.339
1.222
1.062
0.955
14
12.02
ROIC%
28.67
28.80
30.98
31.00
33.51
33.52
34.87
37.72
37.58
39.27
8.48
37.58
33.51
53
10.95
Return on equity%
24.03
23.54
25.96
24.00
23.91
25.54
25.86
25.88
25.96
26.15
24.06
25.88
25.70
77
21.27
Return on assets%
19.44
19.55
20.43
20.61
19.96
21.90
20.51
22.72
20.63
22.57
22.76
21.90
20.56
65
1.13
EPS¥
1.06
1.12
1.23
1.22
1.22
1.36
1.38
1.47
1.64
1.79
1.25
7.97%
6.42%
—
11.32
EPS growth%
10.19
7.83
9.73
10.85
10.86
7.92
6.87
8.79
8.20
7.89
23.25
7.92
8.50
40
0.66
Bookvalue per sh¥
0.76
0.80
0.77
0.74
0.83
0.83
0.89
0.89
1.00
1.07
0.33
5.10%
4.06%
—
0.70
FCF per share¥
0.57
0.67
0.69
0.68
0.66
0.79
0.77
0.79
0.84
0.94
0.48
7.18%
4.75%
—
1.03
Dividend per sh¥
1.43
1.65
1.64
1.65
1.85
2.10
2.55
2.70
2.96
3.15
0.27
11.20%
9.65%
—
5.37
Div yield (avg)%
15.23
12.83
15.20
15.24
15.75
13.53
11.35
10.37
8.93
7.25
20.29
10.37
13.18
13
25.95
Payout ratio%
0.61
1.37
1.50
3.51
5.63
7.43
5.12
4.19
1.36
0.72
29.87
4.19
2.51
17
280.8
Shares (diluted)M
197.9
178.9
185.3
172.9
172.4
166.8
181.5
193.1
207.0
213.3
273.8
4.35%
0.86%
37
27.80
Buyback yield%
1.15
3.02
2.61
4.78
4.49
6.39
5.75
6.80
7.83
9.70
2.56
6.80
5.26
39
0.397
D/E ratiox
1.081
1.141
1.166
1.224
1.324
1.240
1.193
1.226
1.234
1.387
0.792
1.234
1.225
93
87.65
Enterprise value¥M
680.0
692.1
693.6
689.8
707.6
710.6
655.9
709.6
750.5
805.0
457.9
2.61%
2.17%
89
52.41
LT debt¥M
289.7
297.3
316.6
368.9
403.2
448.2
513.0
559.6
636.0
679.6
204.7
11.01%
10.36%
10
Revenue
¥376.7M
4.05%
1.00×
Cost of revenue
¥217.1M
3.88%
0.98×
Operating expenses
¥71.33M
4.72%
1.07×