227.1
Revenue¥M
463.3
495.2
534.4
589.9
643.3
691.8
754.1
825.2
876.6
944.4
246.4
7.98%
8.22%
74
3.05
Revenue growth%
14.44
17.15
17.47
19.33
20.68
19.28
21.12
22.01
22.02
24.94
11.89
22.01
20.01
65
2.90
Gross margin%
11.28
12.65
14.54
16.65
15.16
14.77
15.27
12.71
10.87
8.81
16.11
12.71
13.63
93
29.24
Operating margin%
22.61
22.42
23.23
21.47
21.14
20.66
22.48
20.31
22.12
24.79
11.26
22.12
22.27
82
23.67
Net margin%
16.80
19.00
16.95
18.23
18.95
18.33
19.43
19.17
18.65
17.34
13.58
18.65
18.49
14
7.494
P/E ratio (avg)x
8.299
7.902
7.380
6.423
5.969
6.175
6.126
6.637
6.534
6.177
14.96
6.177
6.478
29
13.15
EV/EBITx
22.67
25.12
29.03
28.08
27.34
30.20
33.21
36.43
40.78
44.94
16.49
36.43
29.61
54
2.30
FCF yield (avg)%
11.83
13.82
15.46
15.27
17.15
19.76
20.81
18.02
17.60
16.97
24.49
18.02
17.06
42
6.19
FCF margin%
23.26
21.46
23.18
22.53
21.70
23.90
24.41
22.03
21.60
20.59
3.58
22.03
22.28
67
1.228
FCF / Net incomex
0.751
0.727
0.725
0.755
0.802
0.752
0.763
0.702
0.638
0.552
1.067
0.702
0.739
90
4.65
ROIC%
32.81
32.75
30.66
29.73
27.11
28.20
26.70
25.46
27.65
29.99
14.65
27.65
28.96
82
14.24
Return on equity%
3.39
0.98
0.40
0.40
0.40
0.40
1.91
4.78
3.28
5.59
12.79
3.28
1.45
50
12.97
Return on assets%
11.96
13.73
13.80
15.14
15.49
16.64
17.33
18.93
16.39
17.72
18.76
17.33
15.94
53
3.06
EPS¥
3.42
3.27
3.51
4.14
4.12
4.53
4.76
5.53
5.42
6.19
3.17
8.50%
6.75%
—
10.87
EPS growth%
7.48
8.49
7.92
8.46
8.79
9.96
12.35
14.20
12.07
11.38
12.53
12.07
9.37
72
3.49
Bookvalue per sh¥
2.59
2.41
2.15
1.87
1.80
1.95
2.11
2.15
2.02
1.91
3.97
1.19%
(4.22%)
—
1.50
FCF per share¥
1.80
1.64
1.65
1.52
1.59
1.58
1.75
1.83
1.72
1.80
0.98
2.49%
0.77%
—
0.68
Dividend per sh¥
3.63
3.43
3.49
3.71
3.91
4.35
3.94
3.68
3.52
3.30
2.76
(3.34%)
(0.31%)
—
25.11
Div yield (avg)%
16.83
16.24
14.26
13.07
15.87
14.23
13.40
10.52
12.84
15.50
7.95
13.40
14.25
21
18.85
Payout ratio%
24.91
22.08
22.43
24.89
23.84
24.45
25.40
26.78
23.94
21.55
28.02
24.45
24.20
51
140.2
Shares (diluted)M
99.60
90.13
94.51
82.32
72.28
64.95
69.42
69.14
68.26
67.70
141.2
(1.30%)
(3.93%)
24
22.77
Buyback yield%
10.43
8.89
6.49
7.79
8.12
8.30
11.10
9.83
7.06
6.08
25.04
8.30
8.21
62
1.406
D/E ratiox
0.901
0.965
1.005
0.954
1.014
1.068
1.125
1.092
1.161
1.270
1.462
1.125
1.041
88
0.404
Enterprise value¥B
0.655
0.733
0.704
0.722
0.728
0.792
0.909
0.952
1.076
1.164
0.296
9.83%
6.03%
65
0.371
LT debt¥B
1.425
1.695
2.027
2.213
2.595
2.874
2.943
3.384
3.611
4.019
0.283
9.14%
11.14%
24
Revenue
¥944.4M
8.22%
1.00×
Cost of revenue
¥591.9M
8.17%
1.00×
Operating expenses
¥226.2M
8.57%
1.03×