134.2
Revenue¥M
109.8
108.2
107.3
106.8
105.9
107.9
110.7
113.0
116.7
119.1
137.0
2.38%
0.86%
49
8.06
Revenue growth%
23.64
25.02
23.80
22.78
24.80
21.84
21.88
23.34
24.68
27.25
16.52
23.34
23.72
26
28.64
Gross margin%
12.92
14.59
14.79
13.73
13.23
11.48
13.68
13.89
15.83
17.71
17.64
13.89
13.81
11
4.93
Operating margin%
24.33
23.35
23.05
25.22
23.87
21.18
20.08
19.87
20.99
18.39
18.25
20.08
22.11
37
2.34
Net margin%
19.07
16.33
17.17
14.72
16.99
16.08
14.36
13.53
11.40
13.08
16.26
13.53
15.40
16
10.85
P/E ratio (avg)x
4.106
4.009
3.825
3.735
3.865
3.863
3.465
3.735
3.833
3.486
12.64
3.735
3.829
65
22.29
EV/EBITx
38.47
42.62
41.58
45.24
52.00
50.73
54.97
52.30
60.43
56.21
10.27
54.97
51.36
73
28.18
FCF yield (avg)%
11.07
9.25
10.98
11.99
14.65
16.21
17.10
14.13
14.97
15.74
11.56
15.74
14.39
66
2.73
FCF margin%
19.86
22.65
22.12
23.35
22.90
22.90
23.23
21.44
19.17
17.77
2.86
21.44
22.38
65
1.543
FCF / Net incomex
0.344
0.312
0.267
0.285
0.299
0.301
0.285
0.302
0.269
0.284
1.543
0.285
0.292
68
25.08
ROIC%
14.00
11.07
13.77
16.40
14.07
15.98
17.92
20.18
17.22
19.63
12.63
17.92
16.19
83
11.60
Return on equity%
20.40
23.13
21.70
21.75
24.07
21.85
24.47
24.12
22.69
20.83
17.54
22.69
22.27
26
21.26
Return on assets%
10.77
12.33
10.29
11.84
13.19
13.77
14.17
16.12
14.47
15.11
10.78
14.47
13.48
9
0.01
EPS¥
—
—
—
—
—
—
—
—
0.01
0.01
0.01
13.53%
7.52%
—
11.62
EPS growth%
11.33
9.25
7.00
4.81
2.34
2.45
0.40
0.40
0.40
0.40
10.62
0.40
2.40
60
—
Bookvalue per sh¥
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
—
0.01
0.01
(3.13%)
(3.48%)
—
0.01
FCF per share¥
—
—
—
—
—
—
0.01
0.01
0.01
0.01
—
3.36%
4.72%
—
0.01
Dividend per sh¥
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
4.19%
5.21%
—
13.24
Div yield (avg)%
23.67
23.30
20.56
18.79
20.15
21.37
18.79
20.86
18.92
17.89
24.91
18.92
20.36
60
13.56
Payout ratio%
21.60
23.48
26.37
25.62
27.24
29.52
31.11
28.62
28.47
29.30
21.33
29.30
27.86
94
5.082
Shares (diluted)B
3.863
4.126
3.940
4.187
4.105
3.947
3.767
3.977
4.083
3.603
4.985
(2.57%)
(1.65%)
50
5.99
Buyback yield%
32.88
31.82
30.60
28.28
30.15
28.33
25.53
27.72
27.70
29.79
17.61
27.72
29.06
75
0.334
D/E ratiox
1.396
1.424
1.615
1.511
1.573
1.477
1.433
1.347
1.528
1.723
1.681
1.477
1.494
61
85.95
Enterprise value¥M
19.58
20.08
21.32
23.71
23.62
22.70
21.52
19.67
20.09
22.45
30.73
(1.01%)
2.03%
32
82.90
LT debt¥M
16.71
14.52
15.46
14.51
15.52
16.39
17.50
19.17
18.93
18.45
24.42
3.52%
1.58%
45
Revenue
¥119.1M
0.86%
1.00×
Cost of revenue
¥69.19M
0.50%
0.96×
Operating expenses
¥24.28M
1.22%
1.04×
Cash and investments
16.83%