81.40
Revenue¥M
376.2
397.3
417.6
447.1
469.3
490.4
506.2
527.4
545.5
575.3
89.96
4.16%
4.82%
20
16.85
Revenue growth%
29.68
26.79
28.20
26.13
27.57
29.20
26.33
26.56
24.14
26.61
9.45
26.56
26.70
41
17.36
Gross margin%
6.78
9.42
10.14
9.79
10.74
9.70
11.29
10.05
12.72
13.33
4.06
11.29
10.10
28
2.60
Operating margin%
1.84
0.45
3.31
1.91
0.40
0.40
0.50
0.40
0.40
3.14
18.18
0.40
0.48
20
11.85
Net margin%
13.43
12.08
10.04
10.18
9.30
7.05
9.96
8.42
6.09
4.52
2.27
7.05
9.63
72
21.83
P/E ratio (avg)x
18.65
19.56
20.42
21.69
24.51
23.29
22.69
26.13
24.63
28.52
10.88
24.63
22.99
61
20.90
EV/EBITx
15.10
17.54
19.24
18.89
20.68
21.85
23.66
24.91
24.11
27.09
6.140
24.11
21.27
84
25.11
FCF yield (avg)%
18.75
20.66
22.69
20.62
18.10
19.07
17.94
16.11
13.77
11.60
21.79
16.11
18.42
80
10.14
FCF margin%
26.93
28.60
27.93
27.78
30.52
29.96
27.19
25.99
25.13
24.90
24.70
25.99
27.49
8
0.152
FCF / Net incomex
1.234
1.403
1.336
1.456
1.557
1.589
1.788
1.772
1.901
1.881
0.172
1.788
1.573
62
7.89
ROIC%
7.47
8.47
7.28
7.49
6.74
5.36
5.31
2.51
2.85
5.62
12.59
5.31
6.18
45
20.85
Return on equity%
13.86
16.67
14.32
15.40
12.73
10.14
9.30
8.68
6.64
4.10
2.61
8.68
11.43
25
5.86
Return on assets%
3.69
1.10
3.23
0.75
0.95
0.40
0.40
0.85
0.40
0.40
3.79
0.40
0.80
34
37.69
EPS¥
107.95
100.03
105.39
100.48
95.46
104.22
95.57
94.73
94.86
98.86
39.97
0.70%
(1.03%)
—
20.20
EPS growth%
21.54
24.27
24.37
24.60
26.02
27.36
29.39
31.87
29.13
28.09
28.94
29.13
26.69
66
40.79
Bookvalue per sh¥
72.48
71.63
63.13
61.70
55.30
53.17
57.76
61.12
53.44
46.61
115.75
(3.36%)
(3.47%)
—
156.84
FCF per share¥
153.81
167.52
179.82
189.26
196.65
218.06
207.02
197.02
196.70
198.10
111.15
0.15%
2.40%
—
29.08
Dividend per sh¥
85.06
78.69
82.80
75.84
78.48
75.52
73.33
70.43
79.14
82.32
91.22
0.96%
0.96%
—
16.23
Div yield (avg)%
21.91
23.52
26.33
25.30
28.04
26.35
25.47
22.81
24.31
21.70
2.35
24.31
24.81
47
27.48
Payout ratio%
15.10
12.95
11.47
10.84
11.86
9.39
11.93
10.24
9.62
10.83
25.94
10.24
11.16
95
2.063
Shares (diluted)M
2.932
2.937
2.943
2.663
2.525
2.748
2.848
3.135
3.480
3.961
1.982
9.43%
4.13%
78
22.72
Buyback yield%
9.98
9.51
8.25
5.50
3.85
1.30
3.89
3.93
3.36
5.07
8.20
3.89
4.50
90
0.984
D/E ratiox
2.726
3.089
3.732
4.017
4.203
4.403
4.748
5.465
6.602
7.605
0.198
5.465
4.303
64
242.0
Enterprise value¥M
86.89
83.76
76.35
75.05
66.42
67.51
67.28
66.38
62.11
55.75
297.3
(3.44%)
(4.33%)
49
0.244
LT debt¥B
0.789
0.802
0.897
0.911
0.907
0.965
0.969
1.048
1.029
0.976
0.183
1.46%
3.53%
74
Revenue
¥575.3M
4.82%
1.00×
Cost of revenue
¥354.1M
4.73%
0.99×
Operating expenses
¥98.31M
5.24%
1.04×