452.1
Revenue¥M
382.4
406.5
424.5
440.3
456.9
475.4
490.8
512.5
546.2
562.8
477.7
4.26%
4.51%
68
19.22
Revenue growth%
27.29
28.98
30.30
28.44
27.34
28.12
27.89
27.06
29.35
27.98
13.30
27.98
28.05
65
17.08
Gross margin%
22.41
22.50
23.55
25.47
24.12
25.86
24.68
26.09
25.59
26.62
2.33
25.86
25.07
58
25.77
Operating margin%
10.32
8.99
11.39
10.67
11.85
9.32
7.11
6.90
6.55
7.86
16.84
7.11
9.15
67
2.87
Net margin%
29.49
26.73
26.49
29.16
30.15
31.30
29.10
30.21
28.70
26.96
22.26
29.10
29.13
87
22.48
P/E ratio (avg)x
34.29
34.31
37.89
42.06
49.57
53.48
59.49
64.19
63.19
68.39
7.317
63.19
51.53
86
21.27
EV/EBITx
50.51
54.96
59.99
64.53
67.68
79.93
84.50
93.58
105.5
113.3
12.42
93.58
73.80
30
4.68
FCF yield (avg)%
16.84
17.74
19.66
17.59
14.92
13.14
10.75
10.73
12.90
15.41
8.27
12.90
15.16
91
12.50
FCF margin%
29.61
27.78
30.64
31.71
33.76
36.50
36.86
38.81
36.05
35.25
8.95
36.50
34.50
89
0.767
FCF / Net incomex
0.585
0.578
0.626
0.546
0.477
0.441
0.395
0.408
0.446
0.412
0.620
0.412
0.462
33
9.51
ROIC%
2.89
4.84
5.94
4.56
5.85
4.95
4.74
6.16
3.64
5.48
28.90
4.95
4.89
78
20.60
Return on equity%
13.65
14.48
11.95
9.34
11.38
13.91
12.72
12.13
14.15
15.67
29.05
13.91
13.18
61
27.38
Return on assets%
22.38
24.19
24.54
22.35
20.83
22.29
22.25
19.31
19.42
17.61
27.60
19.42
22.27
6
30.76
EPS¥
37.56
37.06
33.87
32.22
32.72
31.99
30.74
31.09
29.79
28.06
32.45
(3.02%)
(2.32%)
—
8.55
EPS growth%
28.64
28.12
25.62
27.38
29.82
27.65
28.46
27.17
27.52
29.95
24.18
27.65
27.89
50
36.72
Bookvalue per sh¥
39.98
40.44
35.88
34.09
38.20
38.64
35.11
34.78
37.90
37.02
10.72
(0.62%)
(1.08%)
—
37.56
FCF per share¥
10.86
11.64
11.20
10.78
10.64
10.60
10.00
11.10
11.87
11.04
12.37
0.73%
0.71%
—
18.53
Dividend per sh¥
7.76
8.76
9.95
10.79
11.90
13.57
13.63
12.46
14.28
13.41
14.84
2.42%
6.12%
—
10.93
Div yield (avg)%
2.40
4.40
4.38
6.35
8.51
6.03
8.88
9.31
7.53
6.84
4.29
7.53
6.60
24
7.82
Payout ratio%
9.27
9.71
11.61
13.80
15.59
18.32
16.01
15.92
16.98
15.59
9.45
16.01
15.59
14
6.780
Shares (diluted)M
8.345
9.277
8.661
9.568
9.822
10.72
10.04
10.51
10.42
10.27
6.743
0.90%
2.52%
80
13.51
Buyback yield%
15.68
17.90
15.98
18.03
20.92
20.23
19.30
17.49
16.93
16.84
12.99
17.49
17.70
94
0.401
D/E ratiox
1.431
1.311
1.481
1.539
1.746
2.008
2.282
2.162
2.315
2.363
1.508
2.282
1.877
61
314.7
Enterprise value¥M
419.3
429.0
455.4
441.3
461.6
490.6
465.6
509.9
472.5
487.8
414.2
1.11%
2.59%
40
442.0
LT debt¥M
303.8
284.5
281.7
269.5
245.0
216.1
197.2
201.9
181.0
196.3
405.8
(4.33%)
(4.01%)
75
Revenue
¥562.8M
4.51%
1.00×
Cost of revenue
¥320.2M
4.57%
1.01×
Operating expenses
¥78.93M
4.76%
1.02×