135.9
Revenue¥M
68.39
73.57
79.11
84.70
90.67
94.68
98.99
106.1
112.2
116.7
139.0
5.18%
5.86%
55
11.59
Revenue growth%
8.83
11.35
9.16
10.03
11.06
9.86
12.00
11.44
8.56
8.25
14.59
9.86
9.94
94
14.71
Gross margin%
17.72
17.44
16.68
16.52
17.30
18.70
19.13
20.33
20.12
21.90
25.77
20.12
18.21
20
24.74
Operating margin%
7.91
8.26
10.98
13.42
10.95
8.85
7.99
8.81
10.30
9.44
4.38
8.85
9.14
49
22.98
Net margin%
13.15
12.59
15.08
16.84
16.61
15.60
15.54
16.76
15.30
14.86
20.80
15.54
15.42
50
22.08
P/E ratio (avg)x
13.05
13.91
13.29
11.79
12.33
13.29
14.39
14.04
12.70
11.78
30.45
13.29
13.17
82
27.04
EV/EBITx
54.18
57.72
53.79
49.13
44.87
48.30
48.17
46.92
41.39
38.85
21.97
46.92
48.24
87
27.70
FCF yield (avg)%
6.58
8.32
7.32
9.17
7.49
6.06
5.88
4.62
2.44
3.31
22.63
4.62
6.32
12
29.48
FCF margin%
3.53
5.26
3.98
2.23
2.73
0.79
3.56
1.56
2.90
4.51
24.58
2.90
3.21
83
1.013
FCF / Net incomex
0.916
1.064
1.259
1.447
1.675
1.785
1.993
2.111
2.554
2.658
0.137
2.111
1.730
28
9.95
ROIC%
3.84
2.09
0.40
3.24
3.88
4.60
5.13
6.71
7.09
7.97
8.67
6.71
4.24
26
28.81
Return on equity%
21.47
24.14
25.02
25.89
23.18
22.55
21.03
19.45
17.34
16.17
8.44
19.45
22.01
49
17.04
Return on assets%
21.90
19.27
21.51
20.02
18.00
15.06
13.77
15.89
18.74
17.21
13.41
15.89
18.37
93
0.07
EPS¥
0.21
0.25
0.27
0.32
0.34
0.34
0.39
0.46
0.49
0.56
0.07
10.47%
11.63%
—
9.27
EPS growth%
4.94
4.57
4.73
4.19
1.85
4.66
3.93
6.35
5.15
3.27
10.01
4.66
4.61
11
0.35
Bookvalue per sh¥
0.38
0.40
0.41
0.40
0.48
0.57
0.57
0.55
0.64
0.66
0.30
6.66%
5.36%
—
0.25
FCF per share¥
0.23
0.25
0.24
0.27
0.27
0.27
0.28
0.29
0.29
0.30
0.35
1.91%
2.64%
—
0.07
Dividend per sh¥
0.27
0.28
0.31
0.31
0.30
0.33
0.33
0.37
0.40
0.44
0.11
8.24%
4.75%
—
6.92
Div yield (avg)%
33.51
33.37
33.15
35.07
35.27
35.86
37.33
35.00
37.25
40.18
19.32
37.25
35.17
56
12.63
Payout ratio%
14.52
17.38
17.17
18.20
19.94
17.79
17.14
17.46
15.79
14.34
11.77
17.14
17.28
59
162.6
Shares (diluted)M
197.7
195.5
216.6
198.7
216.4
215.6
209.5
195.3
209.7
189.2
167.2
(2.64%)
(0.44%)
33
8.62
Buyback yield%
17.88
19.19
17.65
15.42
13.37
13.25
12.66
10.42
9.37
9.05
29.82
10.42
13.31
21
1.551
D/E ratiox
0.470
0.471
0.450
0.414
0.399
0.374
0.405
0.371
0.323
0.296
0.711
0.371
0.402
45
115.9
Enterprise value¥M
183.1
187.4
200.6
186.9
198.7
201.9
224.9
217.3
202.9
214.9
69.03
1.58%
2.86%
77
53.29
LT debt¥M
73.45
74.87
80.89
89.84
96.14
109.7
119.0
111.6
123.7
138.0
25.75
7.49%
5.83%
82
Revenue
¥116.7M
5.86%
1.00×
Cost of revenue
¥56.13M
5.65%
0.98×
Operating expenses
¥22.51M
6.93%
1.11×
Cash and investments
19.10%