280.4
Revenue¥M
220.7
242.4
260.5
279.9
295.5
322.9
352.4
385.7
410.2
449.8
310.1
8.76%
7.99%
32
2.78
Revenue growth%
29.33
26.69
24.95
26.28
27.93
28.15
28.48
29.86
27.90
30.45
2.07
28.48
28.04
23
25.41
Gross margin%
20.28
18.40
16.65
18.89
16.57
17.54
16.83
17.68
19.59
19.29
12.62
17.68
18.04
85
12.34
Operating margin%
11.64
10.23
10.04
10.80
11.14
12.15
9.98
10.87
12.07
11.11
21.31
11.11
10.99
17
8.43
Net margin%
8.72
6.16
8.67
6.71
4.32
5.09
4.95
7.71
6.94
8.37
20.19
6.94
6.82
49
20.61
P/E ratio (avg)x
19.76
19.75
19.33
18.94
20.79
23.79
22.74
24.25
23.22
25.99
26.05
23.79
21.76
38
31.35
EV/EBITx
31.33
34.93
36.45
37.34
39.85
40.28
45.90
42.36
40.24
42.35
25.46
42.35
40.04
27
25.98
FCF yield (avg)%
23.66
25.54
27.49
29.75
27.23
25.53
22.76
23.34
22.38
24.39
21.35
23.34
24.96
31
12.48
FCF margin%
17.51
15.54
15.21
16.11
14.65
11.87
14.85
12.87
14.04
14.23
8.69
14.04
14.75
22
0.422
FCF / Net incomex
0.246
0.242
0.257
0.238
0.253
0.265
0.283
0.271
0.286
0.287
0.281
0.283
0.261
40
8.85
ROIC%
16.86
14.82
14.86
16.37
16.90
18.24
16.61
19.26
20.47
22.54
27.64
19.26
16.88
76
25.01
Return on equity%
32.59
34.51
34.29
35.94
33.00
35.21
36.86
38.42
37.20
38.62
23.98
37.20
35.58
74
26.48
Return on assets%
26.66
24.93
21.97
20.68
20.88
21.67
20.55
23.49
25.12
27.09
4.45
23.49
22.73
48
15.52
EPS¥
26.19
31.34
35.45
41.94
48.84
54.82
58.93
59.71
63.03
72.02
15.85
8.07%
10.37%
—
13.17
EPS growth%
6.70
8.13
9.60
8.29
7.37
8.34
9.66
6.90
5.98
6.55
6.22
6.90
7.75
88
16.82
Bookvalue per sh¥
15.73
17.76
17.89
19.12
18.80
21.29
23.41
25.59
26.64
30.16
22.80
9.91%
7.81%
—
19.24
FCF per share¥
35.41
31.42
30.89
33.84
31.63
28.19
30.53
27.36
28.50
31.15
20.91
(0.31%)
(0.60%)
—
28.34
Dividend per sh¥
10.89
12.85
12.42
12.92
12.90
13.09
13.96
16.55
16.72
18.25
13.97
7.19%
4.99%
—
16.01
Div yield (avg)%
2.42
2.33
0.85
1.14
0.40
0.40
0.40
2.17
3.72
4.61
15.75
2.17
1.66
82
21.52
Payout ratio%
25.26
27.96
30.22
32.22
29.48
27.04
29.18
31.20
29.48
32.43
9.99
29.48
29.48
43
13.36
Shares (diluted)M
13.11
12.60
13.93
12.38
13.49
14.21
14.68
14.37
15.57
16.55
13.13
4.18%
1.82%
66
3.28
Buyback yield%
12.18
11.86
11.68
10.68
10.28
10.94
12.60
11.48
9.21
8.91
7.32
10.94
11.21
33
1.622
D/E ratiox
0.236
0.223
0.199
0.172
0.168
0.177
0.159
0.166
0.152
0.149
0.833
0.159
0.170
60
56.98
Enterprise value¥M
288.0
326.8
353.9
373.7
407.1
385.0
377.7
417.8
472.3
438.0
255.7
1.47%
3.80%
21
116.3
LT debt¥M
95.13
101.2
95.99
103.4
98.60
98.23
104.4
112.9
107.2
94.50
315.2
(0.84%)
—
38
Revenue
¥449.8M
7.99%
1.00×
Cost of revenue
¥265.3M
7.99%
1.00×
Operating expenses
¥54.26M
8.00%
1.00×