295.3
Revenue¥M
466.9
477.2
491.4
490.3
507.8
510.9
510.4
506.2
504.0
515.1
329.5
0.29%
1.22%
16
18.76
Revenue growth%
26.15
24.15
25.38
22.76
23.44
21.56
20.85
22.82
22.12
20.19
25.84
21.56
22.79
29
10.44
Gross margin%
29.45
29.50
32.39
33.08
35.65
34.36
32.53
31.61
28.97
29.18
18.13
31.61
32.00
64
4.73
Operating margin%
14.93
13.20
11.87
14.67
12.24
13.36
16.16
13.91
16.76
13.97
7.76
13.97
13.94
7
12.35
Net margin%
29.76
32.72
34.80
31.93
32.45
31.15
33.66
31.75
32.81
34.99
10.69
32.81
32.58
49
27.97
P/E ratio (avg)x
22.26
21.53
21.07
19.14
18.31
17.10
17.26
17.80
18.26
19.47
18.58
17.80
18.72
91
26.82
EV/EBITx
23.33
22.71
25.11
25.83
25.34
26.22
28.05
28.22
26.85
29.65
15.88
28.05
26.03
65
2.87
FCF yield (avg)%
2.42
4.23
2.38
3.17
0.41
0.40
0.40
0.40
0.40
3.01
14.31
0.40
1.40
55
3.68
FCF margin%
10.09
12.67
13.21
13.50
11.95
13.65
15.89
18.32
20.05
19.05
27.80
18.32
13.57
6
1.169
FCF / Net incomex
0.412
0.449
0.438
0.461
0.497
0.546
0.595
0.666
0.680
0.686
1.475
0.666
0.521
35
26.49
ROIC%
6.76
4.04
2.76
3.75
1.43
0.40
0.40
0.40
3.01
3.69
19.09
0.40
2.88
39
21.09
Return on equity%
4.18
5.40
3.46
2.22
4.05
1.33
0.40
0.40
1.95
4.93
15.26
1.33
2.84
93
5.15
Return on assets%
8.28
9.39
7.36
8.25
8.44
8.48
9.96
9.67
7.29
5.94
16.44
8.48
8.36
35
0.59
EPS¥
1.94
2.17
2.19
2.17
2.42
2.64
3.09
3.27
3.86
4.63
0.60
13.89%
11.10%
—
25.48
EPS growth%
11.85
8.96
7.45
8.11
7.42
5.24
3.44
4.09
6.26
3.57
19.06
4.09
6.84
43
1.29
Bookvalue per sh¥
1.45
1.70
1.72
1.92
2.14
2.20
2.35
2.52
2.59
2.91
0.86
6.33%
9.11%
—
0.35
FCF per share¥
0.84
0.98
1.18
1.18
1.30
1.48
1.72
2.01
2.00
2.38
1.09
12.88%
11.26%
—
0.58
Dividend per sh¥
1.38
1.60
1.88
1.95
2.34
2.54
2.55
2.86
3.30
3.70
1.37
9.62%
12.35%
—
14.07
Div yield (avg)%
30.55
32.10
32.68
35.48
36.65
37.10
36.27
35.17
33.41
33.15
26.87
35.17
34.29
73
16.60
Payout ratio%
21.13
23.21
23.08
24.22
25.49
27.59
24.84
23.32
25.88
24.64
27.81
24.84
24.43
55
220.3
Shares (diluted)M
382.2
459.9
542.8
590.7
702.5
825.5
819.4
800.8
964.6
973.2
231.8
6.74%
10.73%
62
24.97
Buyback yield%
14.37
16.71
15.62
17.15
15.85
15.23
18.03
16.80
15.02
15.48
14.67
15.48
15.73
60
1.396
D/E ratiox
0.388
0.364
0.382
0.426
0.414
0.391
0.374
0.406
0.395
0.359
0.335
0.391
0.390
5
448.8
Enterprise value¥M
378.5
351.9
371.9
383.4
404.4
433.5
419.6
458.1
513.2
543.4
106.7
6.09%
3.90%
53
426.2
LT debt¥M
252.3
285.2
278.8
290.8
312.8
334.5
374.9
400.5
420.8
418.6
491.8
6.00%
6.68%
75
Revenue
¥515.1M
1.22%
1.00×
Cost of revenue
¥357.6M
1.40%
1.02×
Operating expenses
¥80.72M
1.07%
0.99×
Cash and investments
19.36%
Goodwill & intangibles
13.36%