544.8
Revenue¥M
278.0
289.7
307.7
334.6
348.7
374.1
405.8
430.7
466.0
500.4
604.3
7.49%
6.56%
86
28.00
Revenue growth%
20.47
20.12
19.79
17.52
17.53
18.70
17.46
17.75
19.35
21.79
11.44
18.70
19.03
66
23.75
Gross margin%
20.28
18.27
20.47
20.96
23.36
26.07
28.30
28.17
28.10
29.10
18.79
28.17
24.71
29
10.05
Operating margin%
25.55
24.03
22.54
24.41
23.94
22.87
21.36
22.14
19.67
16.82
5.69
21.36
22.70
35
18.94
Net margin%
10.14
8.74
10.91
12.86
14.18
16.48
14.05
12.82
11.44
10.26
18.80
12.82
12.13
16
6.305
P/E ratio (avg)x
19.04
21.16
21.59
20.38
23.10
26.83
30.25
29.10
33.09
35.44
33.11
30.25
24.97
81
23.99
EV/EBITx
68.64
75.16
90.35
107.2
127.0
144.2
172.2
177.8
179.3
201.4
21.29
177.8
135.6
6
15.63
FCF yield (avg)%
6.79
4.49
6.10
4.88
2.33
2.48
3.93
3.91
3.85
4.05
6.50
3.91
3.99
32
28.17
FCF margin%
18.08
19.49
16.63
17.16
19.16
20.01
18.43
15.86
15.18
14.23
13.82
15.86
17.62
23
1.444
FCF / Net incomex
1.082
1.222
1.255
1.418
1.466
1.678
1.679
1.735
1.890
1.837
1.301
1.735
1.572
15
20.02
ROIC%
1.22
3.05
0.40
0.40
0.40
3.09
3.32
1.80
0.60
2.69
2.61
2.69
1.51
45
6.49
Return on equity%
25.14
26.98
26.37
28.65
31.04
28.40
28.59
30.74
29.10
30.15
25.42
29.10
28.62
61
21.43
Return on assets%
9.48
9.08
6.56
5.54
4.85
4.37
2.82
1.07
1.17
1.40
23.62
1.40
4.61
7
9.13
EPS¥
17.25
15.83
17.21
16.61
18.54
16.71
17.55
19.85
18.82
17.06
10.04
(1.65%)
(0.02%)
—
19.24
EPS growth%
13.69
15.94
16.79
14.44
11.95
10.27
11.76
12.83
13.30
11.38
15.74
11.76
13.07
30
13.26
Bookvalue per sh¥
30.15
34.34
36.48
36.15
42.28
42.05
47.19
54.50
65.75
71.62
3.64
11.12%
10.70%
—
8.22
FCF per share¥
18.68
21.23
21.94
20.30
22.57
20.70
18.77
20.25
19.27
20.28
5.60
(2.13%)
1.91%
—
5.02
Dividend per sh¥
13.29
12.45
12.96
11.35
10.25
10.73
11.42
12.08
10.54
11.34
3.88
2.04%
(1.77%)
—
28.74
Div yield (avg)%
6.18
4.65
3.07
1.79
4.40
2.01
2.41
4.45
5.50
3.16
2.37
3.16
3.78
56
11.83
Payout ratio%
9.31
8.49
9.00
6.31
7.86
9.74
11.31
10.56
8.58
9.59
9.19
9.74
9.15
56
11.09
Shares (diluted)M
10.09
9.531
9.310
9.871
10.81
11.65
11.49
10.99
11.65
10.90
11.29
0.16%
1.47%
63
19.35
Buyback yield%
5.66
5.45
3.38
1.63
2.71
4.02
5.17
4.58
2.79
4.25
17.40
4.25
4.14
19
0.694
D/E ratiox
2.571
2.832
2.698
3.123
3.231
3.696
3.860
4.447
4.969
5.281
0.798
4.447
3.464
39
473.2
Enterprise value¥M
146.2
141.1
138.6
128.1
113.9
109.8
98.12
100.9
98.31
88.73
93.32
(4.88%)
(6.25%)
26
154.4
LT debt¥M
485.5
526.4
541.9
523.7
490.9
436.0
401.9
401.8
373.1
405.2
498.1
(3.77%)
(0.85%)
65
Revenue
¥500.4M
6.56%
1.00×
Cost of revenue
¥257.9M
6.75%
1.02×
Operating expenses
¥67.97M
5.75%
0.93×