383.8
Revenue¥M
664.6
677.1
672.6
673.8
688.0
705.8
714.2
728.8
717.5
708.0
411.9
0.58%
0.53%
45
18.48
Revenue growth%
29.00
30.84
33.63
36.48
35.68
38.67
39.04
36.56
37.09
36.06
25.65
37.09
36.27
84
22.72
Gross margin%
8.52
9.61
8.36
8.49
7.20
9.38
8.68
5.83
5.90
4.46
6.56
5.90
8.42
60
15.26
Operating margin%
28.93
28.74
27.26
25.68
26.46
29.07
29.06
28.95
27.55
26.02
4.98
28.95
28.15
61
8.32
Net margin%
25.92
27.03
27.61
28.28
25.75
26.51
23.67
24.32
26.69
25.78
22.08
25.78
26.21
10
25.12
P/E ratio (avg)x
13.16
12.92
13.96
13.96
14.61
15.77
15.21
15.74
18.07
20.01
11.72
15.77
14.91
84
32.31
EV/EBITx
38.74
44.06
48.68
58.70
69.03
68.26
67.37
80.19
84.30
85.24
11.12
80.19
67.81
28
27.90
FCF yield (avg)%
15.65
13.71
13.20
12.73
10.30
10.54
12.08
13.97
13.58
13.14
26.43
13.14
13.17
68
14.81
FCF margin%
25.90
25.89
24.67
22.37
23.10
24.39
26.95
24.05
24.98
23.84
24.22
24.39
24.53
29
1.053
FCF / Net incomex
0.751
0.774
0.881
0.889
0.894
0.950
0.957
1.095
1.146
1.098
1.019
1.095
0.922
62
17.44
ROIC%
21.83
24.52
22.16
23.45
26.12
25.61
24.95
26.15
24.90
24.93
2.73
24.95
24.91
58
2.72
Return on equity%
9.08
7.35
6.54
6.16
4.86
7.67
8.25
6.24
5.62
3.70
13.74
6.24
6.39
90
28.10
Return on assets%
21.88
21.74
19.20
18.61
17.19
20.06
18.06
19.41
22.02
23.39
5.23
20.06
19.74
41
0.01
EPS¥
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
(4.82%)
(4.72%)
—
2.42
EPS growth%
15.18
15.55
13.71
14.27
12.99
10.87
9.81
6.91
9.17
7.02
23.40
9.17
11.93
85
0.01
Bookvalue per sh¥
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
(3.84%)
(0.22%)
—
—
FCF per share¥
—
—
—
—
—
—
—
—
—
—
0.01
(0.19%)
(1.25%)
—
0.01
Dividend per sh¥
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.01
8.29%
4.36%
—
6.26
Div yield (avg)%
20.11
22.29
21.80
20.44
18.34
18.47
19.52
20.16
18.67
19.42
26.70
19.42
19.81
20
26.47
Payout ratio%
23.66
22.20
22.22
21.48
20.54
22.11
21.51
22.80
22.24
22.76
26.15
22.24
22.21
49
18.35
Shares (diluted)B
19.14
21.20
19.37
18.63
19.34
20.28
20.21
19.22
18.68
17.34
18.05
(2.16%)
(0.67%)
77
6.65
Buyback yield%
5.77
6.22
5.51
8.17
8.55
5.72
4.16
2.17
5.16
3.18
14.81
4.16
5.62
6
0.747
D/E ratiox
1.016
1.119
1.170
1.290
1.435
1.447
1.448
1.531
1.640
1.602
1.389
1.531
1.441
60
51.51
Enterprise value¥M
53.09
59.53
61.14
56.78
64.99
65.39
70.64
72.80
74.59
72.31
350.6
2.16%
4.48%
92
186.8
LT debt¥M
318.9
315.6
326.0
329.3
333.6
313.6
315.2
316.2
319.5
341.3
540.4
0.46%
1.06%
6
Revenue
¥708.0M
0.53%
1.00×
Cost of revenue
¥380.3M
0.69%
1.02×
Operating expenses
¥157.2M
0.32%
0.98×
Cash and investments
19.58%
Goodwill & intangibles
17.90%