232.1
Revenue¥M
404.7
401.2
410.9
419.4
428.3
434.2
430.4
434.1
441.4
438.7
239.9
0.48%
0.88%
63
20.10
Revenue growth%
5.35
3.63
4.55
3.18
5.20
5.63
7.55
8.81
11.76
14.16
16.04
8.81
5.49
59
18.82
Gross margin%
16.16
14.36
16.79
18.21
15.51
16.28
13.42
11.44
9.53
11.02
28.35
11.44
14.94
83
18.87
Operating margin%
23.15
20.67
18.66
19.11
21.61
24.07
21.58
18.63
16.14
14.10
20.92
18.63
19.89
64
29.00
Net margin%
3.89
6.50
7.03
8.08
6.27
7.31
4.69
6.45
8.64
10.17
15.68
7.31
6.77
62
32.53
P/E ratio (avg)x
28.75
28.45
28.96
26.57
29.06
31.83
31.01
28.29
26.11
23.62
35.82
28.29
28.60
34
18.61
EV/EBITx
10.27
9.375
10.18
9.074
8.450
8.251
7.628
7.154
7.322
6.476
27.22
7.322
8.351
41
21.26
FCF yield (avg)%
27.78
26.54
29.13
28.00
30.23
32.29
31.35
33.83
36.40
36.25
27.83
33.83
30.79
61
17.08
FCF margin%
9.44
8.34
6.18
9.05
11.02
13.40
16.20
17.61
17.64
14.67
24.35
16.20
12.21
47
1.074
FCF / Net incomex
1.433
1.604
1.644
1.705
1.917
1.913
1.893
2.074
2.060
2.027
1.532
2.027
1.903
77
24.08
ROIC%
24.41
21.44
23.02
22.00
24.09
26.33
28.13
29.61
29.48
32.44
7.44
29.48
25.37
16
22.98
Return on equity%
8.57
8.88
8.69
10.17
11.18
11.60
13.70
15.63
13.01
10.77
9.01
13.01
10.97
38
14.40
Return on assets%
13.08
12.77
12.88
15.22
15.44
14.07
11.26
9.75
8.28
5.57
5.29
9.75
12.82
41
0.03
EPS¥
0.09
0.11
0.11
0.11
0.12
0.13
0.13
0.13
0.13
0.14
0.03
3.38%
4.35%
—
13.90
EPS growth%
24.06
25.16
27.51
24.75
23.86
23.90
21.14
19.36
16.48
18.34
6.34
19.36
23.88
37
0.09
Bookvalue per sh¥
0.12
0.12
0.14
0.16
0.18
0.22
0.25
0.26
0.27
0.28
0.09
8.99%
10.24%
—
0.03
FCF per share¥
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.07
12.04%
9.32%
—
0.08
Dividend per sh¥
0.10
0.11
0.12
0.12
0.14
0.14
0.17
0.18
0.18
0.21
0.02
8.60%
8.96%
—
23.79
Div yield (avg)%
27.69
29.71
29.19
27.44
27.45
24.74
24.11
25.30
26.56
26.72
3.13
25.30
27.08
16
3.06
Payout ratio%
24.60
24.83
26.73
29.42
29.69
28.26
29.46
27.54
29.87
29.46
14.43
29.46
28.84
9
1.311
Shares (diluted)B
1.435
1.436
1.617
1.765
1.886
2.038
2.270
2.489
2.405
2.457
1.347
5.43%
6.09%
61
19.45
Buyback yield%
18.82
16.65
13.69
16.21
14.04
16.59
14.21
14.17
12.98
11.00
5.29
14.17
14.19
11
1.497
D/E ratiox
1.776
2.025
2.030
2.164
2.103
2.306
2.182
2.215
2.554
2.689
0.579
2.306
2.173
59
275.0
Enterprise value¥M
31.80
34.49
34.01
36.11
35.51
35.84
33.28
35.53
34.44
37.87
173.4
1.30%
2.19%
41
175.6
LT debt¥M
182.3
176.4
166.0
172.0
193.6
203.2
187.2
202.9
227.5
212.2
275.7
1.85%
2.32%
82
Revenue
¥438.7M
0.88%
1.00×
Cost of revenue
¥203.8M
0.89%
1.00×
Operating expenses
¥89.75M
1.03%
1.01×
Cash and investments
16.84%
Property and equipment
15.33%
Spread over hurdle
14.42%