20.68
Revenue¥M
219.3
222.0
227.2
227.7
225.5
223.1
220.2
226.7
229.5
225.6
21.89
0.01%
0.18%
5
17.62
Revenue growth%
35.53
34.98
36.39
33.59
33.87
36.11
38.90
38.98
39.92
42.11
27.12
38.98
36.25
40
11.36
Gross margin%
0.40
2.16
1.71
0.40
0.40
2.17
0.49
2.55
1.70
0.40
12.65
1.70
1.10
82
4.61
Operating margin%
23.32
24.91
25.54
23.04
22.22
23.18
24.29
22.76
24.62
22.16
20.69
23.18
23.25
33
10.69
Net margin%
31.22
33.11
31.97
31.56
30.65
30.47
30.01
29.61
30.48
33.34
11.52
30.47
30.94
74
26.38
P/E ratio (avg)x
5.385
5.113
4.702
4.351
4.112
4.553
4.265
3.810
4.176
4.183
18.02
4.183
4.308
7
9.107
EV/EBITx
30.91
28.65
28.31
29.70
30.03
27.07
30.03
26.99
28.48
25.16
31.88
27.07
28.57
62
14.05
FCF yield (avg)%
23.52
24.95
23.56
25.11
24.60
25.57
26.35
28.27
27.38
25.83
2.30
26.35
25.34
55
5.32
FCF margin%
10.73
10.65
11.44
10.36
7.84
5.29
4.25
4.54
3.45
3.09
13.90
4.25
6.57
58
0.322
FCF / Net incomex
0.844
0.919
1.011
1.122
1.310
1.382
1.337
1.481
1.555
1.754
0.528
1.481
1.324
54
9.88
ROIC%
9.66
8.60
5.88
7.66
7.41
8.67
11.19
9.76
7.17
9.53
8.74
9.53
8.63
13
20.90
Return on equity%
21.43
21.99
20.44
22.04
19.37
22.21
23.48
20.60
19.55
21.53
28.63
21.53
21.48
7
6.35
Return on assets%
25.54
25.12
26.58
26.45
25.10
26.11
25.89
23.62
23.94
22.96
5.38
23.94
25.33
30
0.02
EPS¥
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.02
6.10%
2.33%
—
17.75
EPS growth%
23.78
22.48
19.91
20.00
22.42
20.07
22.56
24.87
24.03
26.02
29.43
24.03
22.52
69
0.02
Bookvalue per sh¥
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.02
0.02
0.02
—
(0.01%)
4.31%
—
0.02
FCF per share¥
0.04
0.05
0.05
0.06
0.07
0.07
0.08
0.09
0.09
0.09
0.01
7.38%
9.53%
—
0.02
Dividend per sh¥
0.03
0.03
0.03
0.04
0.04
0.04
0.04
0.05
0.06
0.07
0.01
12.09%
9.34%
—
6.43
Div yield (avg)%
15.03
14.92
16.83
14.77
12.07
9.55
9.59
7.23
8.33
7.29
25.22
8.33
10.83
20
25.47
Payout ratio%
13.30
16.00
14.67
11.99
9.08
6.64
4.60
3.93
5.65
3.20
21.09
4.60
7.86
54
3.296
Shares (diluted)B
4.022
4.102
4.476
4.269
4.027
3.749
3.424
3.344
3.268
3.442
3.236
(3.09%)
(0.72%)
17
15.56
Buyback yield%
19.73
22.51
21.88
21.61
20.60
21.56
22.67
25.63
23.11
26.11
28.16
23.11
22.20
52
1.716
D/E ratiox
0.986
1.057
1.117
1.195
1.223
1.323
1.366
1.335
1.446
1.462
0.385
1.366
1.273
56
88.03
Enterprise value¥M
267.0
292.3
327.6
316.9
374.8
432.0
486.0
559.0
622.0
685.7
268.1
12.84%
10.21%
58
64.81
LT debt¥M
58.50
56.06
57.22
53.96
55.71
55.85
62.20
72.03
77.53
82.05
135.1
8.05%
3.94%
93
Revenue
¥225.6M
0.18%
1.00×
Cost of revenue
¥155.2M
0.34%
1.02×
Operating expenses
¥21.44M
(1.10%)
0.88×
Cash and investments
17.50%
Goodwill & intangibles
16.23%