577.8
Revenue¥M
433.5
456.6
469.0
484.0
512.9
544.7
578.2
598.6
622.4
654.0
596.2
4.98%
4.59%
9
21.11
Revenue growth%
26.26
23.91
23.93
22.18
20.62
20.56
22.55
22.63
22.26
22.93
16.22
22.55
22.59
86
26.44
Gross margin%
9.92
8.91
8.92
6.90
7.18
4.67
4.67
4.82
7.79
6.61
19.77
4.82
7.04
73
15.28
Operating margin%
0.40
0.60
2.99
1.22
2.27
0.41
0.40
2.32
5.23
7.94
12.61
2.32
1.75
16
8.69
Net margin%
32.04
30.31
28.71
27.66
27.88
28.78
30.32
29.33
26.39
24.97
4.01
28.78
28.74
38
16.20
P/E ratio (avg)x
19.34
20.88
21.95
22.33
21.08
18.97
17.67
17.44
17.12
15.75
26.33
17.44
19.16
7
7.529
EV/EBITx
18.61
19.29
20.37
19.68
21.30
24.34
24.61
24.29
22.82
25.02
27.95
24.34
22.06
92
16.76
FCF yield (avg)%
4.26
7.01
5.61
6.56
4.64
7.17
4.22
4.85
3.74
4.26
26.85
4.26
4.74
10
22.49
FCF margin%
31.67
30.64
28.03
25.29
25.07
23.34
24.29
24.59
26.45
28.72
28.23
24.59
25.87
63
0.973
FCF / Net incomex
1.940
1.977
1.987
1.727
1.602
1.452
1.384
1.488
1.378
1.258
1.501
1.384
1.545
47
19.52
ROIC%
20.05
22.40
20.86
19.21
18.01
15.17
17.01
19.00
19.35
18.58
28.42
18.58
19.10
92
21.06
Return on equity%
4.85
2.84
4.68
2.58
0.40
0.55
0.40
1.97
2.31
4.63
21.08
1.97
2.44
80
9.17
Return on assets%
4.32
6.20
8.41
7.03
5.11
2.66
5.00
2.15
4.54
7.25
2.89
4.54
5.05
14
0.26
EPS¥
1.00
1.19
1.23
1.40
1.56
1.70
1.96
1.96
2.16
2.33
0.29
8.39%
10.15%
—
9.18
EPS growth%
22.87
20.89
23.65
22.68
24.63
22.71
20.81
22.36
21.92
19.75
2.25
21.92
22.52
37
0.29
Bookvalue per sh¥
0.48
0.42
0.44
0.43
0.43
0.47
0.49
0.45
0.40
0.35
0.62
(4.26%)
(2.31%)
—
0.66
FCF per share¥
0.40
0.43
0.48
0.54
0.61
0.57
0.65
0.62
0.60
0.59
0.35
(0.69%)
3.15%
—
0.45
Dividend per sh¥
0.67
0.66
0.80
0.92
0.93
1.13
1.15
1.28
1.31
1.39
0.17
8.33%
8.59%
—
4.24
Div yield (avg)%
5.10
4.53
5.67
2.85
2.85
0.40
1.89
0.40
0.40
2.89
12.85
0.40
2.85
84
11.71
Payout ratio%
27.09
27.05
27.52
26.25
24.19
25.23
27.44
25.06
25.81
24.58
28.52
25.23
26.03
6
604.8
Shares (diluted)M
789.4
763.3
735.0
789.3
820.8
816.0
789.1
916.5
972.7
962.3
625.0
3.23%
3.00%
63
22.43
Buyback yield%
8.87
6.99
7.10
9.35
10.41
13.18
16.05
13.72
14.15
13.05
25.13
13.72
11.73
91
1.040
D/E ratiox
1.143
1.311
1.360
1.499
1.740
1.788
1.930
1.948
2.063
2.125
0.664
1.948
1.764
19
429.1
Enterprise value¥M
85.00
93.24
87.33
96.42
104.2
111.1
98.87
110.7
106.7
105.6
326.6
0.27%
3.08%
47
245.3
LT debt¥M
374.8
406.4
398.7
409.5
478.5
472.9
501.6
490.5
506.2
491.8
453.5
0.55%
3.96%
32
Revenue
¥654.0M
4.59%
1.00×
Cost of revenue
¥341.6M
4.59%
1.00×
Operating expenses
¥105.2M
4.80%
1.02×
Cash and investments
17.92%