447.9
Revenue¥M
807.8
827.1
822.7
819.9
822.9
823.0
842.1
872.4
891.6
891.1
484.0
1.60%
1.20%
77
12.99
Revenue growth%
19.85
19.29
21.87
24.32
23.74
24.00
25.46
23.88
25.33
27.07
26.86
25.33
23.94
10
15.30
Gross margin%
11.95
9.28
6.83
6.01
3.30
5.78
8.30
8.07
9.87
8.22
15.35
8.22
8.14
23
7.66
Operating margin%
15.40
17.31
19.90
22.22
25.07
25.31
27.88
27.20
26.77
26.87
9.74
26.87
25.19
90
8.92
Net margin%
7.99
5.30
7.10
8.74
8.33
11.16
8.45
6.51
6.28
6.98
6.03
6.98
7.54
75
37.62
P/E ratio (avg)x
5.838
5.629
5.850
5.447
5.813
6.220
5.549
4.979
4.663
4.885
22.85
4.979
5.589
79
31.43
EV/EBITx
11.24
11.06
12.76
13.18
14.03
14.57
15.23
14.88
16.64
19.56
17.77
15.23
14.30
61
17.73
FCF yield (avg)%
21.14
20.87
21.09
18.71
17.61
18.49
16.40
18.66
18.13
19.68
5.06
18.49
18.68
57
12.46
FCF margin%
18.88
19.03
16.19
15.66
14.45
16.93
18.36
19.05
18.35
17.81
15.88
18.35
18.08
69
0.757
FCF / Net incomex
1.791
1.774
1.680
1.690
1.809
1.725
1.776
1.704
1.841
1.834
1.615
1.776
1.775
62
25.31
ROIC%
20.44
22.28
21.76
19.71
20.59
20.75
20.61
21.77
18.97
17.70
14.23
20.61
20.60
50
13.78
Return on equity%
26.34
26.09
23.89
21.43
22.33
23.19
23.95
22.45
23.14
23.61
26.87
23.19
23.40
80
6.30
Return on assets%
22.48
21.25
18.99
21.26
21.59
19.18
16.60
15.64
13.12
10.62
6.52
15.64
19.08
19
0.06
EPS¥
0.15
0.18
0.21
0.24
0.24
0.28
0.27
0.28
0.31
0.32
0.06
6.22%
7.56%
—
12.68
EPS growth%
33.34
35.33
37.91
39.87
39.85
42.45
44.96
46.98
48.20
48.79
19.72
46.98
41.16
10
0.09
Bookvalue per sh¥
0.06
0.06
0.06
0.06
0.07
0.07
0.07
0.07
0.06
0.06
0.04
(2.77%)
(0.90%)
—
0.11
FCF per share¥
0.10
0.10
0.11
0.10
0.11
0.10
0.09
0.10
0.10
0.11
0.06
(0.04%)
(0.16%)
—
0.11
Dividend per sh¥
0.18
0.18
0.20
0.19
0.18
0.20
0.22
0.23
0.25
0.24
0.17
5.38%
3.13%
—
7.10
Div yield (avg)%
30.80
28.22
27.56
28.27
28.45
27.57
29.91
28.59
29.08
28.66
27.21
28.66
28.52
95
28.59
Payout ratio%
20.94
23.23
25.42
22.54
22.66
24.25
22.71
20.14
17.66
15.27
21.63
20.14
22.60
79
2.031
Shares (diluted)B
2.199
2.375
2.327
2.421
2.613
2.820
3.267
3.440
3.343
4.022
1.976
9.00%
6.23%
57
15.01
Buyback yield%
15.02
14.50
12.98
13.46
10.70
11.45
9.25
6.73
4.14
3.37
14.59
6.73
11.08
49
1.352
D/E ratiox
0.208
0.230
0.250
0.226
0.252
0.230
0.207
0.193
0.194
0.186
0.633
0.194
0.217
84
45.37
Enterprise value¥M
416.0
421.1
457.4
409.6
378.3
384.7
396.4
389.1
428.7
371.9
615.3
(0.34%)
(1.90%)
71
41.72
LT debt¥M
334.0
322.7
337.7
307.3
315.6
298.8
326.0
298.8
323.0
355.2
375.3
2.39%
0.52%
51
Revenue
¥891.1M
1.20%
1.00×
Cost of revenue
¥586.5M
0.99%
0.98×
Operating expenses
¥106.9M
2.35%
1.12×
Goodwill & intangibles
20.19%
Cash and investments
14.99%
Spread over hurdle
19.87%