390.7
Revenue¥M
458.0
490.9
509.5
536.9
560.4
583.7
599.7
628.0
645.1
679.7
421.9
3.93%
4.36%
34
26.69
Revenue growth%
18.19
18.79
20.44
21.36
19.52
19.07
19.02
17.58
19.83
18.08
16.64
19.02
19.04
49
16.07
Gross margin%
18.32
15.78
17.18
14.26
14.20
16.10
14.48
13.75
14.13
13.58
14.89
14.13
14.37
80
5.09
Operating margin%
13.76
15.25
17.10
16.87
13.93
14.89
15.45
12.53
13.30
11.21
6.05
13.30
14.41
27
8.90
Net margin%
8.91
10.28
7.44
6.21
5.95
8.26
8.43
10.48
8.48
9.07
17.97
8.48
8.46
72
21.23
P/E ratio (avg)x
23.39
27.64
33.02
36.48
42.61
42.99
48.87
48.54
50.87
56.37
12.59
48.87
42.80
85
14.78
EV/EBITx
17.01
19.49
22.60
25.53
28.96
28.55
33.39
34.31
38.73
40.67
23.74
34.31
28.76
72
11.23
FCF yield (avg)%
27.63
30.10
27.53
26.65
26.63
29.22
29.08
27.47
26.40
23.92
3.49
27.47
27.50
8
11.16
FCF margin%
4.90
7.03
8.26
10.82
8.97
8.82
9.07
9.77
8.28
10.65
18.20
9.07
8.89
42
1.289
FCF / Net incomex
2.736
3.094
3.469
3.722
3.583
3.630
4.319
5.108
5.665
5.933
0.530
5.108
3.676
32
26.74
ROIC%
15.85
15.96
15.85
12.99
12.96
15.41
14.98
12.88
12.89
11.32
20.40
12.89
13.98
65
29.69
Return on equity%
22.60
24.45
25.72
25.34
25.49
28.31
29.06
31.23
33.64
33.25
3.83
31.23
27.01
49
14.71
Return on assets%
28.72
31.45
32.54
30.60
31.50
32.44
32.94
30.66
33.61
31.50
9.09
32.44
31.50
89
3.23
EPS¥
0.98
1.10
1.21
1.36
1.57
1.60
1.91
2.00
2.02
2.24
3.45
7.35%
10.44%
—
13.76
EPS growth%
11.43
10.81
9.21
6.22
7.96
9.72
9.65
6.79
8.19
7.64
4.83
8.19
8.70
23
0.70
Bookvalue per sh¥
2.03
2.13
2.45
2.49
2.33
2.71
3.11
3.19
3.18
3.31
2.90
7.26%
6.10%
—
1.10
FCF per share¥
1.18
1.07
1.19
1.23
1.12
1.11
1.00
0.97
0.92
0.92
2.09
(3.81%)
(2.69%)
—
2.21
Dividend per sh¥
2.07
2.20
2.55
2.63
2.69
3.00
3.54
3.89
3.80
4.10
1.74
8.80%
8.14%
—
16.49
Div yield (avg)%
23.53
22.39
20.39
23.28
25.79
23.45
24.37
26.17
26.33
28.99
6.01
26.17
23.95
12
15.74
Payout ratio%
18.66
20.04
21.43
19.41
19.35
19.89
22.56
20.76
19.65
21.05
24.65
20.76
19.96
24
152.2
Shares (diluted)M
185.0
189.4
224.9
261.4
262.2
266.8
290.9
327.2
351.6
355.2
150.2
6.26%
7.55%
56
21.83
Buyback yield%
16.36
17.07
17.85
20.48
22.72
20.85
20.67
19.22
16.98
18.68
29.41
19.22
18.95
75
1.352
D/E ratiox
0.579
0.569
0.601
0.584
0.595
0.599
0.654
0.668
0.637
0.595
0.538
0.637
0.597
41
166.3
Enterprise value¥M
524.3
588.7
601.8
593.3
587.5
618.0
612.1
690.6
758.1
741.9
579.4
4.78%
3.97%
39
0.213
LT debt¥B
0.980
1.160
1.209
1.220
1.410
1.486
1.681
1.704
1.871
1.875
0.676
5.87%
6.53%
5
Revenue
¥679.7M
4.36%
1.00×
Cost of revenue
¥322.8M
4.24%
0.99×
Operating expenses
¥135.4M
4.86%
1.05×