484.9
Revenue¥M
488.0
516.4
529.4
548.8
574.5
585.4
615.1
654.1
683.8
713.9
502.9
4.44%
4.37%
57
17.13
Revenue growth%
24.35
25.42
25.03
26.90
23.91
24.76
26.40
29.16
28.65
31.53
16.24
28.65
25.91
84
9.13
Gross margin%
18.84
16.21
13.23
15.69
18.10
20.89
21.79
22.91
24.51
24.53
5.13
22.91
19.86
84
20.64
Operating margin%
18.20
16.48
15.19
14.74
16.82
18.38
17.31
16.22
13.57
16.08
3.85
16.22
16.35
68
18.52
Net margin%
10.20
8.40
8.35
6.79
6.72
7.06
9.03
10.99
8.77
9.54
29.87
9.03
8.59
87
13.70
P/E ratio (avg)x
21.99
20.52
20.23
19.64
20.69
18.43
17.82
18.73
17.95
16.88
21.17
17.95
19.19
19
12.94
EV/EBITx
39.96
44.38
46.42
53.18
58.80
70.50
84.76
83.63
85.54
94.47
8.057
84.76
64.65
23
14.22
FCF yield (avg)%
7.33
4.63
3.61
4.23
3.86
3.79
4.97
3.27
4.49
4.04
26.22
4.04
4.14
31
16.02
FCF margin%
17.08
20.00
21.07
22.22
24.17
26.68
27.79
29.75
32.49
30.26
14.43
29.75
25.43
53
1.749
FCF / Net incomex
2.168
2.023
2.289
2.591
2.755
3.109
3.384
3.314
3.567
3.988
1.294
3.384
2.932
54
4.93
ROIC%
23.41
26.39
25.68
26.08
26.55
27.52
25.56
27.56
26.69
24.78
20.21
26.69
26.24
67
12.73
Return on equity%
13.89
16.32
17.66
16.77
17.34
16.75
14.13
11.21
13.73
14.05
18.82
14.05
15.23
26
14.71
Return on assets%
28.51
28.47
28.52
28.79
29.03
31.97
29.00
26.21
27.44
25.16
13.15
27.44
28.52
63
27.39
EPS¥
28.25
24.29
26.16
23.71
20.55
21.28
21.00
18.31
16.95
16.64
28.19
(4.14%)
(6.18%)
—
28.56
EPS growth%
9.93
11.76
9.74
9.54
9.01
6.33
4.13
2.70
0.90
1.09
12.81
2.70
7.67
39
59.40
Bookvalue per sh¥
88.84
87.56
96.01
98.82
97.06
109.71
112.98
120.82
111.48
122.48
60.73
4.76%
2.55%
—
32.57
FCF per share¥
45.40
40.41
41.20
36.66
33.41
31.60
33.51
29.53
31.41
27.69
40.60
(3.69%)
(6.01%)
—
42.73
Dividend per sh¥
36.56
34.17
36.29
35.01
29.94
25.57
24.14
21.75
21.57
22.58
9.07
(5.48%)
(4.85%)
—
5.72
Div yield (avg)%
3.31
0.96
1.61
4.14
4.41
2.66
5.44
3.41
3.50
2.61
2.84
3.41
3.36
41
15.31
Payout ratio%
2.42
3.71
4.64
6.29
5.36
3.47
5.60
3.72
4.06
2.32
17.88
3.72
3.89
42
5.898
Shares (diluted)M
11.96
13.37
14.58
16.76
19.31
22.98
23.20
23.85
28.18
31.95
5.900
10.59%
11.16%
26
11.03
Buyback yield%
17.51
16.63
14.67
16.36
13.58
11.01
13.71
14.02
13.05
15.69
2.06
13.71
14.34
20
0.913
D/E ratiox
0.649
0.706
0.693
0.695
0.640
0.628
0.583
0.539
0.593
0.609
1.771
0.593
0.634
62
543.8
Enterprise value¥M
35.18
35.58
39.77
38.02
39.50
40.94
43.88
47.66
51.44
55.66
108.8
7.10%
5.71%
36
121.7
LT debt¥M
396.5
419.2
447.9
433.0
425.2
455.3
414.1
417.6
445.0
425.0
320.6
(0.01%)
1.93%
92
Revenue
¥713.9M
4.37%
1.00×
Cost of revenue
¥461.9M
4.34%
1.00×
Operating expenses
¥82.53M
4.73%
1.03×