262.0
Revenue¥M
282.9
286.3
286.6
287.3
294.7
300.4
307.3
311.0
323.9
338.3
270.8
2.79%
1.99%
39
17.39
Revenue growth%
4.83
3.76
3.44
4.52
3.33
2.56
0.40
3.14
3.76
6.46
29.98
3.14
3.60
70
16.54
Gross margin%
21.48
19.99
20.62
20.42
22.17
22.88
24.62
27.22
24.43
25.44
15.46
24.62
22.52
55
2.34
Operating margin%
39.05
36.06
37.77
37.46
40.44
40.44
42.80
43.80
43.08
41.36
18.10
42.80
40.44
34
10.69
Net margin%
20.87
18.77
17.14
15.76
15.98
16.51
17.56
16.56
18.93
16.87
16.35
16.87
17.00
55
10.86
P/E ratio (avg)x
24.58
26.34
24.51
23.64
22.83
20.86
22.67
23.77
25.58
25.74
19.31
23.77
24.14
46
34.64
EV/EBITx
19.41
21.22
21.16
22.63
23.81
25.67
27.04
28.41
31.85
38.44
22.06
28.41
24.74
94
23.83
FCF yield (avg)%
22.47
22.86
25.84
24.14
22.39
24.67
24.24
23.35
21.85
19.33
12.21
23.35
23.11
37
15.62
FCF margin%
19.42
18.76
16.85
16.34
18.90
20.02
20.55
20.31
18.74
18.91
8.84
20.02
18.90
12
0.444
FCF / Net incomex
1.687
1.923
1.779
1.895
2.043
1.888
1.898
1.977
1.939
1.935
1.038
1.935
1.911
62
17.30
ROIC%
30.40
31.31
29.20
31.93
30.64
32.94
33.06
34.50
35.23
34.48
10.20
34.48
32.43
88
10.08
Return on equity%
25.90
28.41
29.21
28.90
28.76
28.15
25.60
23.37
24.13
23.15
5.91
24.13
27.02
11
7.11
Return on assets%
10.56
10.85
9.42
8.32
7.05
5.45
3.30
3.22
4.94
6.99
10.42
4.94
7.02
47
3.63
EPS¥
6.36
6.83
7.84
8.35
8.57
9.24
10.90
11.48
12.22
14.59
3.89
11.24%
9.68%
—
4.34
EPS growth%
9.70
7.64
6.01
5.91
6.21
4.12
2.60
0.86
1.29
1.29
4.65
1.29
5.01
22
2.86
Bookvalue per sh¥
4.43
4.29
3.70
4.01
4.28
4.02
3.86
3.35
3.23
3.32
2.49
(4.99%)
(2.90%)
—
4.44
FCF per share¥
0.80
0.71
0.61
0.62
0.66
0.62
0.66
0.62
0.66
0.58
3.69
(2.39%)
(4.72%)
—
3.34
Dividend per sh¥
3.36
2.91
2.59
2.24
2.30
2.42
2.57
2.43
2.22
1.99
1.48
(2.84%)
(5.03%)
—
28.50
Div yield (avg)%
20.20
21.15
18.68
15.98
18.61
21.40
19.08
16.21
13.61
11.19
13.92
16.21
18.65
28
4.35
Payout ratio%
11.32
8.44
7.15
6.30
7.43
6.86
9.61
11.47
13.69
14.46
15.38
11.47
9.03
94
35.97
Shares (diluted)M
46.61
46.82
48.22
51.78
58.48
60.44
69.87
80.74
79.83
75.05
36.37
5.12%
5.47%
71
19.55
Buyback yield%
18.52
20.42
21.90
20.38
18.66
16.93
14.15
15.41
17.04
15.80
29.43
15.80
17.78
20
0.884
D/E ratiox
1.412
1.349
1.317
1.421
1.473
1.625
1.560
1.706
1.810
1.600
1.123
1.625
1.516
24
197.4
Enterprise value¥M
192.9
172.9
176.9
187.2
199.3
185.5
193.7
175.8
181.9
179.5
103.9
(2.07%)
(0.84%)
46
214.4
LT debt¥M
180.9
175.4
157.7
144.7
162.3
150.5
168.3
149.9
166.6
173.1
124.9
1.30%
0.28%
16
Revenue
¥338.3M
1.99%
1.00×
Cost of revenue
¥217.4M
1.98%
1.00×
Operating expenses
¥41.76M
2.29%
1.03×