1.206
Revenue¥M
25.10
24.87
25.68
26.51
27.38
28.19
27.85
28.44
29.14
29.11
1.251
1.24%
1.67%
7
15.03
Revenue growth%
18.61
20.73
19.29
20.71
20.20
19.45
19.47
18.49
19.72
18.37
28.40
19.45
19.46
94
8.41
Gross margin%
22.47
19.57
21.14
23.15
23.37
24.19
22.62
23.98
22.59
22.94
24.43
22.94
22.78
48
16.95
Operating margin%
28.26
28.65
25.86
26.17
25.98
23.23
20.70
17.72
19.06
16.13
6.91
19.06
24.55
71
8.27
Net margin%
25.70
25.34
27.41
30.25
31.83
33.50
35.80
33.59
32.49
31.22
22.13
33.50
31.53
20
18.36
P/E ratio (avg)x
35.32
40.80
43.74
44.30
46.78
51.55
53.70
58.00
58.05
67.07
9.336
58.00
49.17
70
18.00
EV/EBITx
19.96
22.86
25.95
29.79
31.66
35.93
41.56
43.59
44.69
50.97
31.62
43.59
33.79
26
3.02
FCF yield (avg)%
11.16
8.45
9.72
12.65
9.90
9.50
11.71
14.09
13.91
16.60
28.20
13.91
11.44
17
22.40
FCF margin%
27.61
27.13
25.35
23.69
20.80
21.54
19.99
19.62
22.58
25.54
14.51
21.54
23.13
80
1.265
FCF / Net incomex
0.504
0.466
0.526
0.520
0.552
0.550
0.548
0.516
0.575
0.652
1.336
0.550
0.537
49
8.53
ROIC%
34.77
36.43
33.90
33.80
32.85
30.32
27.73
24.76
23.38
23.46
6.61
24.76
31.59
10
19.45
Return on equity%
21.82
21.69
23.00
22.60
20.77
19.17
17.69
15.05
16.82
15.38
22.97
16.82
19.97
78
17.77
Return on assets%
19.83
21.34
23.47
23.14
24.11
24.84
24.25
26.60
27.84
29.20
5.64
26.60
24.18
75
0.10
EPS¥
0.22
0.25
0.30
0.35
0.34
0.34
0.37
0.42
0.45
0.51
0.10
8.59%
9.06%
—
9.22
EPS growth%
18.58
19.66
17.31
17.57
14.84
12.03
12.90
13.03
12.66
12.76
16.12
12.76
13.93
57
0.15
Bookvalue per sh¥
0.14
0.12
0.12
0.13
0.14
0.13
0.12
0.11
0.12
0.12
0.17
(3.10%)
(2.13%)
—
0.11
FCF per share¥
0.16
0.15
0.16
0.16
0.14
0.14
0.15
0.16
0.14
0.13
0.07
(1.15%)
(0.96%)
—
0.15
Dividend per sh¥
0.22
0.24
0.25
0.28
0.32
0.37
0.38
0.43
0.43
0.48
0.16
8.53%
8.35%
—
3.64
Div yield (avg)%
7.77
6.22
5.00
5.77
3.71
5.65
3.01
3.09
3.23
3.90
13.85
3.23
4.45
40
12.51
Payout ratio%
15.54
12.58
10.55
9.33
11.30
13.41
15.89
13.38
14.68
16.02
29.08
14.68
13.39
79
79.31
Shares (diluted)M
103.3
107.3
101.6
111.9
111.7
111.1
112.9
123.5
120.7
136.3
78.67
4.06%
3.02%
16
3.41
Buyback yield%
14.14
12.85
10.66
9.36
6.41
7.43
9.40
6.55
6.34
3.63
8.20
6.55
8.39
6
1.317
D/E ratiox
0.406
0.437
0.462
0.420
0.398
0.357
0.323
0.314
0.279
0.300
1.762
0.314
0.377
60
21.45
Enterprise value¥M
21.92
22.55
24.71
26.18
30.67
35.73
34.23
39.23
43.64
50.17
21.73
10.34%
10.05%
50
17.56
LT debt¥M
1.325
1.491
1.630
1.579
1.741
1.729
1.832
2.039
1.870
1.792
16.74
0.58%
3.92%
38
Revenue
¥29.11M
1.67%
1.00×
Cost of revenue
¥19.02M
1.75%
1.01×
Operating expenses
¥3.840M
1.88%
1.02×
Cash and investments
18.16%