34.72
Revenue¥M
429.0
450.2
460.1
484.7
490.0
493.1
498.4
503.6
522.7
543.9
35.77
2.11%
2.82%
18
5.94
Revenue growth%
10.90
11.84
10.41
13.34
12.71
15.03
16.29
17.41
17.59
19.17
23.35
17.41
14.19
25
16.58
Gross margin%
2.21
4.31
7.00
6.55
4.43
4.68
6.06
7.73
6.06
7.09
23.16
6.06
6.06
60
20.32
Operating margin%
22.89
21.74
24.21
26.43
29.42
29.69
30.07
32.02
34.11
32.95
27.50
32.02
29.55
87
5.82
Net margin%
23.40
21.92
23.74
20.82
21.23
20.92
18.13
16.20
17.70
15.12
17.79
17.70
20.87
91
10.92
P/E ratio (avg)x
16.58
14.13
12.64
13.08
11.66
11.59
10.21
10.03
10.20
10.82
23.21
10.21
11.62
9
15.16
EV/EBITx
60.86
69.29
74.02
85.00
98.78
98.09
116.4
120.8
124.4
135.9
34.61
120.8
98.44
39
6.34
FCF yield (avg)%
30.18
32.82
33.19
35.60
34.12
33.35
33.64
33.58
36.13
36.13
4.36
33.64
33.61
77
25.53
FCF margin%
23.63
26.25
27.29
26.45
24.39
24.62
24.40
21.88
21.46
23.02
11.36
23.02
24.40
46
0.124
FCF / Net incomex
0.198
0.194
0.215
0.230
0.272
0.314
0.369
0.395
0.455
0.529
0.195
0.395
0.293
13
8.62
ROIC%
23.26
24.60
26.36
29.06
28.88
25.93
23.89
24.98
25.62
27.52
25.77
25.62
25.77
93
25.51
Return on equity%
7.29
5.22
2.86
3.15
1.01
2.44
4.42
6.00
5.66
7.66
17.68
5.66
4.82
89
16.15
Return on assets%
19.58
20.97
23.01
22.93
25.22
22.35
24.78
26.64
28.66
28.28
21.07
26.64
23.90
72
3.55
EPS¥
9.37
10.95
11.12
10.98
11.10
10.76
12.68
13.59
14.05
16.63
3.77
8.43%
7.48%
—
10.19
EPS growth%
0.69
0.40
0.40
0.40
0.40
0.95
0.40
0.52
0.96
2.72
11.90
0.95
0.46
72
13.44
Bookvalue per sh¥
12.77
12.37
12.34
11.65
10.37
11.45
11.12
12.23
12.29
10.93
19.80
1.05%
(1.51%)
—
15.38
FCF per share¥
17.10
17.79
18.28
21.09
22.20
22.51
20.93
21.06
19.57
18.76
17.90
(3.31%)
1.24%
—
14.55
Dividend per sh¥
14.08
14.06
14.97
14.22
14.96
16.18
15.78
13.96
15.06
14.01
11.43
(1.31%)
(0.29%)
—
22.20
Div yield (avg)%
21.21
18.25
16.17
13.82
14.16
13.84
12.89
12.83
11.28
9.86
3.11
12.83
13.83
10
29.25
Payout ratio%
4.13
4.49
2.57
2.99
4.44
7.43
7.98
6.13
5.54
4.23
2.06
6.13
4.46
71
24.66
Shares (diluted)M
29.42
31.75
30.87
29.37
31.59
33.42
36.53
35.04
32.90
30.72
24.95
(0.55%)
1.67%
5
3.69
Buyback yield%
21.27
19.30
18.57
19.09
18.45
20.75
21.36
18.60
16.44
17.04
21.45
18.60
18.84
14
0.174
D/E ratiox
0.183
0.159
0.154
0.145
0.132
0.125
0.107
0.094
0.092
0.089
1.640
0.094
0.129
35
108.4
Enterprise value¥M
258.6
244.8
214.4
204.2
204.3
184.6
167.3
177.4
151.7
138.5
295.7
(7.49%)
(5.71%)
30
218.9
LT debt¥M
210.5
182.3
183.7
170.3
156.5
148.4
128.7
117.7
107.7
113.5
123.4
(6.22%)
(6.58%)
90
Revenue
¥543.9M
2.82%
1.00×
Cost of revenue
¥345.5M
3.02%
1.02×
Operating expenses
¥107.7M
2.94%
1.01×