383.9
Revenue¥M
226.8
245.0
265.1
290.0
305.4
333.9
364.9
395.2
432.3
471.3
399.8
9.07%
8.55%
9
19.90
Revenue growth%
15.96
13.37
14.36
11.41
8.83
9.19
12.18
9.41
10.59
12.64
29.94
10.59
11.80
57
16.73
Gross margin%
18.11
19.09
16.38
14.59
16.57
15.13
14.68
13.62
10.73
13.45
21.11
13.62
14.91
77
21.15
Operating margin%
23.61
26.23
26.90
24.45
23.36
24.51
25.73
25.92
26.25
24.76
26.40
25.73
25.25
22
15.66
Net margin%
36.75
34.83
37.08
38.99
40.39
42.17
41.02
40.37
41.64
44.09
5.48
41.64
40.38
41
8.559
P/E ratio (avg)x
13.17
15.89
17.60
19.46
19.20
21.13
23.09
24.56
25.96
31.47
21.84
24.56
20.30
74
23.97
EV/EBITx
38.05
39.36
45.74
49.42
57.63
66.32
63.57
63.78
68.95
69.62
33.06
66.32
60.60
82
5.78
FCF yield (avg)%
13.93
11.93
12.76
14.06
15.76
15.80
16.61
16.28
16.92
16.58
28.04
16.58
15.78
58
28.78
FCF margin%
5.11
3.00
5.01
4.83
5.97
8.21
10.38
12.88
15.25
16.91
8.80
12.88
7.09
34
0.277
FCF / Net incomex
0.799
0.823
0.803
0.763
0.820
0.921
1.045
0.992
1.057
1.091
1.208
1.045
0.872
21
29.95
ROIC%
0.70
0.40
1.08
3.97
5.58
3.07
2.30
4.85
4.39
6.70
16.35
4.39
3.52
32
29.22
Return on equity%
24.16
25.33
25.91
27.87
30.53
30.95
33.10
31.93
33.44
34.44
8.91
33.10
30.74
78
24.90
Return on assets%
6.18
8.99
6.96
5.68
8.36
10.02
11.89
12.30
15.03
17.70
7.79
12.30
9.51
7
24.88
EPS¥
22.62
24.87
30.15
32.66
38.13
38.56
37.75
39.90
43.41
50.91
27.62
5.95%
8.97%
—
2.61
EPS growth%
1.00
0.40
0.40
0.40
0.40
2.56
0.40
0.40
0.40
0.86
21.07
0.40
0.40
47
21.84
Bookvalue per sh¥
27.50
26.60
27.07
28.25
28.23
29.80
29.20
31.76
32.53
37.17
18.32
5.65%
2.42%
—
13.99
FCF per share¥
30.66
27.54
29.40
32.37
30.48
34.25
38.33
38.88
43.42
48.57
11.12
9.76%
4.69%
—
11.05
Dividend per sh¥
5.05
5.22
4.96
5.06
5.08
5.47
5.63
5.09
4.45
4.77
17.17
(1.23%)
(1.26%)
—
7.52
Div yield (avg)%
3.84
2.92
1.58
2.95
0.40
0.40
1.87
4.44
6.55
4.74
12.85
4.44
2.94
30
13.20
Payout ratio%
8.13
10.19
7.44
8.43
7.51
8.73
11.39
9.73
10.14
7.94
2.49
9.73
8.58
58
28.21
Shares (diluted)M
27.39
28.97
28.30
26.25
24.90
21.91
22.98
24.81
24.70
24.26
27.59
(0.51%)
(0.43%)
37
6.44
Buyback yield%
15.36
14.68
14.91
15.12
12.73
13.67
13.91
13.41
14.71
13.08
15.95
13.67
14.29
52
0.581
D/E ratiox
0.104
0.095
0.094
0.083
0.081
0.080
0.086
0.087
0.075
0.069
0.811
0.080
0.085
58
455.6
Enterprise value¥M
177.6
195.6
214.9
191.9
168.8
173.7
185.7
165.5
164.4
167.3
419.4
(0.18%)
(0.65%)
59
0.061
LT debt¥B
0.609
0.669
0.657
0.751
0.748
0.817
0.807
0.915
0.978
1.097
0.507
7.94%
6.95%
48
Revenue
¥471.3M
8.55%
1.00×
Cost of revenue
¥254.9M
8.51%
1.00×
Operating expenses
¥113.1M
8.80%
1.02×