217.9
Revenue¥M
368.2
393.3
411.9
442.0
469.6
497.7
517.0
531.5
558.3
580.4
227.4
4.33%
4.96%
77
17.73
Revenue growth%
19.62
21.41
22.87
23.54
24.98
23.96
26.59
26.99
26.87
24.62
2.65
26.59
24.29
87
13.44
Gross margin%
25.85
24.83
27.15
26.32
23.97
21.63
22.82
24.67
24.22
23.74
15.58
23.74
24.45
89
10.66
Operating margin%
23.32
22.73
20.42
17.97
17.30
17.69
19.01
16.38
16.48
14.50
6.35
16.48
17.83
91
14.11
Net margin%
21.22
21.00
21.10
18.40
19.94
19.78
17.24
17.67
18.67
19.39
21.46
18.67
19.59
27
13.74
P/E ratio (avg)x
40.78
36.28
39.10
39.40
38.96
42.40
38.38
38.82
38.40
35.68
26.69
38.40
38.89
90
22.15
EV/EBITx
44.52
47.60
46.08
48.62
57.29
56.59
61.95
64.86
67.01
76.39
34.30
64.86
56.94
74
7.99
FCF yield (avg)%
17.84
16.41
16.27
18.77
16.46
18.61
21.06
20.28
20.86
22.35
22.10
20.86
18.69
8
26.68
FCF margin%
25.42
24.21
24.44
26.56
27.42
27.82
27.19
28.19
26.31
23.32
17.15
27.19
26.44
49
0.838
FCF / Net incomex
0.368
0.381
0.374
0.326
0.330
0.352
0.349
0.331
0.324
0.331
0.484
0.331
0.340
8
27.68
ROIC%
6.05
3.59
1.70
4.07
4.41
6.44
5.55
6.25
6.19
8.38
20.57
6.25
5.80
11
7.50
Return on equity%
10.05
11.78
14.51
13.21
14.76
12.07
14.90
17.49
16.45
15.44
11.40
15.44
14.63
81
23.17
Return on assets%
23.29
22.80
22.55
25.51
28.08
26.49
26.61
28.05
29.66
29.64
25.82
28.05
26.55
13
0.94
EPS¥
0.63
0.59
0.62
0.61
0.67
0.66
0.68
0.63
0.64
0.63
1.05
(1.27%)
0.59%
—
11.18
EPS growth%
23.16
20.57
18.34
15.51
14.59
14.70
15.08
13.80
14.34
12.98
22.69
14.34
14.89
7
0.26
Bookvalue per sh¥
1.36
1.34
1.57
1.83
1.99
2.07
2.14
2.30
2.44
2.37
0.89
3.52%
6.03%
—
0.55
FCF per share¥
1.61
1.55
1.58
1.61
1.69
1.98
2.13
2.17
2.32
2.52
1.23
8.31%
5.34%
—
0.76
Dividend per sh¥
1.00
1.00
1.07
1.09
1.17
1.35
1.45
1.54
1.50
1.48
1.32
4.76%
5.86%
—
25.79
Div yield (avg)%
24.71
27.45
29.89
31.59
33.15
31.50
32.31
29.42
28.79
31.33
8.20
31.33
30.61
87
20.00
Payout ratio%
6.19
3.50
2.37
1.31
3.55
3.65
4.16
2.61
1.79
4.79
14.87
3.65
3.53
82
388.4
Shares (diluted)M
445.1
444.1
432.4
397.3
374.7
400.3
433.9
483.7
498.0
460.4
394.4
4.21%
1.43%
15
6.41
Buyback yield%
12.98
10.47
12.04
14.36
14.24
16.71
16.96
19.64
22.35
22.01
18.26
19.64
15.54
95
0.952
D/E ratiox
1.750
1.586
1.527
1.588
1.495
1.527
1.599
1.525
1.394
1.374
0.701
1.525
1.527
30
453.6
Enterprise value¥M
258.3
264.9
272.6
244.0
237.5
267.1
267.6
251.6
250.8
256.4
502.8
1.54%
(0.69%)
53
321.6
LT debt¥M
478.3
488.9
496.7
507.8
528.9
569.6
603.6
579.6
494.7
480.5
390.5
(1.90%)
(0.47%)
16
Revenue
¥580.4M
4.96%
1.00×
Cost of revenue
¥334.0M
4.94%
1.00×
Operating expenses
¥105.7M
5.29%
1.03×