482.3
Revenue¥M
334.6
366.2
396.9
430.0
455.0
480.7
514.2
562.6
598.8
648.3
527.3
7.34%
7.67%
13
9.07
Revenue growth%
15.47
16.61
19.13
18.28
19.24
21.81
24.72
25.79
28.03
29.90
15.74
25.79
20.53
25
13.80
Gross margin%
28.25
29.58
31.07
28.08
25.55
27.29
29.35
29.31
27.91
25.26
12.05
27.91
28.16
69
3.65
Operating margin%
8.75
9.40
12.34
11.42
13.69
12.19
11.30
10.37
10.24
11.71
24.24
11.30
11.36
77
15.28
Net margin%
27.98
26.32
28.24
29.80
27.24
27.93
28.29
27.40
29.54
28.57
10.86
28.29
28.11
59
15.52
P/E ratio (avg)x
6.412
5.827
5.655
5.462
5.730
5.958
5.933
6.429
6.383
7.076
33.05
6.383
5.945
68
13.89
EV/EBITx
20.53
20.97
22.65
24.50
26.78
28.25
27.48
23.77
24.51
21.28
9.943
24.51
24.13
39
8.11
FCF yield (avg)%
26.44
25.94
25.04
26.32
27.59
27.78
25.18
24.14
26.26
27.55
7.59
26.26
26.29
31
15.30
FCF margin%
12.07
10.58
11.04
8.76
8.03
10.25
7.77
10.10
7.51
8.01
2.12
8.01
9.43
80
1.193
FCF / Net incomex
0.360
0.396
0.442
0.477
0.475
0.539
0.572
0.523
0.476
0.507
1.160
0.523
0.477
43
21.45
ROIC%
25.11
25.43
25.85
26.85
29.42
30.68
28.01
30.08
32.64
33.58
23.16
30.68
28.71
26
21.71
Return on equity%
22.07
23.77
23.11
23.97
23.52
20.84
21.93
21.84
22.18
23.58
4.05
21.93
22.65
35
14.25
Return on assets%
12.02
11.81
10.33
13.28
12.79
15.15
16.07
18.27
16.29
13.45
28.23
16.07
13.37
84
0.05
EPS¥
0.50
0.54
0.61
0.69
0.72
0.82
0.91
0.97
1.00
1.10
0.05
8.79%
9.70%
—
22.14
EPS growth%
5.69
2.92
2.52
0.74
0.40
2.32
0.46
0.75
0.40
2.14
26.47
0.75
1.45
14
0.19
Bookvalue per sh¥
0.07
0.08
0.08
0.09
0.11
0.11
0.13
0.14
0.15
0.17
0.27
10.13%
9.79%
—
0.10
FCF per share¥
0.19
0.18
0.19
0.17
0.15
0.13
0.11
0.11
0.10
0.08
0.07
(11.29%)
(7.43%)
—
0.20
Dividend per sh¥
0.23
0.23
0.24
0.23
0.23
0.27
0.30
0.35
0.41
0.45
0.24
13.96%
8.21%
—
23.19
Div yield (avg)%
20.53
21.03
22.43
20.00
19.06
19.79
19.75
19.10
20.75
17.91
5.63
19.75
19.90
53
18.58
Payout ratio%
30.60
29.17
27.18
24.32
22.63
24.89
27.11
24.61
22.90
23.51
28.12
24.61
24.75
81
1.517
Shares (diluted)B
0.965
1.003
1.063
1.045
0.902
0.880
0.744
0.634
0.605
0.647
1.464
(6.43%)
(4.75%)
59
23.32
Buyback yield%
24.97
26.48
25.06
25.27
23.29
21.88
24.14
21.92
22.49
22.27
15.23
22.27
23.71
86
1.712
D/E ratiox
2.171
2.137
2.112
2.126
2.155
2.237
2.278
2.652
2.983
3.029
1.479
2.652
2.204
68
0.112
Enterprise value¥B
0.586
0.666
0.678
0.725
0.820
0.888
0.899
0.880
1.015
1.073
0.178
5.53%
6.96%
62
394.1
LT debt¥M
136.8
139.2
154.3
145.9
138.2
153.5
151.2
145.4
167.5
160.6
422.1
3.05%
2.28%
46
Revenue
¥648.3M
7.67%
1.00×
Cost of revenue
¥364.1M
7.69%
1.00×
Operating expenses
¥143.3M
7.67%
1.00×
Cash and investments
16.21%