353.5
Revenue¥M
302.8
329.5
355.2
372.9
396.0
418.6
450.9
487.6
532.4
557.1
376.1
7.07%
6.81%
17
14.56
Revenue growth%
20.12
18.83
16.97
15.20
16.30
14.96
16.62
14.93
15.87
18.67
19.86
15.87
16.46
62
17.52
Gross margin%
3.43
2.23
4.54
2.30
4.96
4.14
2.93
3.63
1.66
4.02
24.21
3.63
3.53
80
8.76
Operating margin%
17.51
15.20
15.02
15.01
15.66
17.17
19.66
17.59
15.43
16.82
24.50
17.17
16.24
91
22.32
Net margin%
27.18
27.90
30.39
30.83
32.62
35.15
36.26
33.89
36.82
36.54
27.71
36.26
33.25
26
32.93
P/E ratio (avg)x
14.76
16.55
19.48
19.89
23.25
23.54
26.53
27.78
30.81
33.69
13.51
27.78
23.39
80
25.30
EV/EBITx
24.15
27.62
30.94
33.88
35.90
34.44
37.05
42.77
45.85
46.44
33.42
42.77
35.17
11
7.38
FCF yield (avg)%
18.47
20.92
20.11
20.26
17.59
18.68
18.03
18.59
18.72
18.50
21.52
18.59
18.63
23
27.33
FCF margin%
25.76
26.21
28.38
28.64
29.97
31.44
32.63
35.22
33.01
35.78
8.96
33.01
30.70
78
0.689
FCF / Net incomex
1.799
2.010
2.048
2.392
2.578
2.549
2.571
2.721
2.857
3.112
1.067
2.721
2.560
25
20.25
ROIC%
21.36
21.37
19.97
19.74
22.27
19.35
16.74
19.61
19.34
21.44
7.63
19.35
19.86
34
21.26
Return on equity%
15.21
17.28
17.12
16.46
14.88
16.77
17.54
19.71
17.46
15.89
23.39
17.46
16.95
32
9.70
Return on assets%
29.97
28.10
26.38
23.45
21.30
22.05
23.30
25.03
25.05
23.81
18.19
23.81
24.42
84
30.39
EPS¥
48.78
45.00
47.93
47.50
51.60
52.81
60.82
65.26
60.02
59.52
32.90
2.90%
3.29%
—
29.84
EPS growth%
15.56
12.96
15.34
15.28
15.37
16.61
18.05
15.31
14.27
14.58
12.57
15.31
15.32
69
29.10
Bookvalue per sh¥
24.21
22.65
19.73
17.89
18.13
15.98
16.68
15.06
13.21
14.05
30.67
(4.98%)
(4.72%)
—
46.38
FCF per share¥
65.67
68.79
71.01
77.18
78.14
77.26
84.89
81.81
80.22
92.81
28.45
3.50%
4.00%
—
12.52
Dividend per sh¥
18.42
16.41
17.07
15.34
15.78
15.96
17.41
18.19
17.46
16.56
34.15
0.97%
(1.80%)
—
27.43
Div yield (avg)%
22.76
25.74
27.73
25.34
23.88
26.68
24.68
24.30
22.08
23.74
6.98
24.30
24.49
64
2.85
Payout ratio%
6.46
6.66
6.85
7.52
8.44
9.74
9.69
11.99
12.85
11.46
6.42
11.46
9.07
83
5.812
Shares (diluted)M
5.321
5.743
5.324
4.959
4.473
4.191
3.774
3.896
4.131
4.461
6.076
(0.06%)
(1.73%)
74
28.81
Buyback yield%
25.95
28.85
27.05
29.53
27.24
28.31
26.88
29.87
28.48
25.94
15.81
28.31
27.78
62
1.246
D/E ratiox
0.373
0.366
0.394
0.443
0.434
0.431
0.472
0.453
0.499
0.503
1.440
0.472
0.438
28
212.4
Enterprise value¥M
321.9
311.3
324.1
349.9
318.7
310.8
331.7
311.1
273.7
256.3
446.2
(4.26%)
(1.99%)
24
279.5
LT debt¥M
255.3
251.4
252.6
233.0
263.2
235.8
211.0
224.1
245.0
250.9
316.2
(0.95%)
0.53%
27
Revenue
¥557.1M
6.81%
1.00×
Cost of revenue
¥295.6M
6.66%
0.99×
Operating expenses
¥102.4M
6.66%
0.99×