931.1
Revenue¥M
882.3
898.5
900.0
903.3
928.0
923.2
944.7
966.7
966.1
970.3
999.2
0.90%
0.97%
30
27.25
Revenue growth%
17.76
16.03
15.12
12.87
15.75
17.14
18.51
20.66
23.62
23.00
11.91
20.66
17.45
50
18.14
Gross margin%
18.65
20.00
17.20
16.71
17.93
19.47
17.73
17.03
18.18
19.88
25.10
18.18
18.06
23
6.56
Operating margin%
3.92
3.84
3.27
0.88
3.62
1.96
1.76
4.71
5.40
3.49
14.18
3.49
3.56
90
24.79
Net margin%
25.49
24.63
23.11
21.47
23.95
26.85
27.01
25.83
23.22
23.97
6.59
25.83
24.30
73
23.30
P/E ratio (avg)x
27.83
30.90
33.66
38.15
41.79
42.37
48.73
46.26
48.58
48.71
20.56
48.58
42.08
85
22.45
EV/EBITx
24.79
23.35
23.86
24.97
24.78
27.02
24.33
27.26
30.90
34.16
25.71
27.26
24.88
22
27.90
FCF yield (avg)%
24.58
26.93
25.21
26.43
24.45
23.64
26.32
26.05
25.95
23.69
18.74
25.95
25.58
85
17.64
FCF margin%
12.95
12.80
10.52
8.00
9.12
7.84
5.57
6.22
6.06
7.51
25.22
6.22
7.92
47
0.390
FCF / Net incomex
1.702
1.955
2.225
2.489
2.652
2.810
2.885
3.301
3.557
3.545
0.950
3.301
2.731
62
24.32
ROIC%
10.70
11.84
12.98
15.86
18.19
20.27
21.23
21.94
19.85
18.25
19.34
20.27
18.22
45
20.19
Return on equity%
8.77
10.36
8.63
10.79
9.74
8.43
7.64
7.03
7.14
5.70
14.03
7.14
8.53
75
3.76
Return on assets%
12.91
10.86
8.31
7.27
8.15
5.22
4.27
4.79
4.07
6.81
23.60
4.79
7.04
69
1.07
EPS¥
0.47
0.45
0.43
0.38
0.40
0.42
0.40
0.41
0.38
0.42
1.10
0.73%
(0.91%)
—
15.25
EPS growth%
27.93
28.78
28.73
27.86
29.11
26.24
24.42
24.56
27.25
29.60
29.54
26.24
27.90
92
0.20
Bookvalue per sh¥
0.51
0.57
0.59
0.64
0.60
0.68
0.75
0.70
0.66
0.72
0.85
3.46%
3.78%
—
0.26
FCF per share¥
0.83
0.84
0.90
0.91
0.80
0.72
0.70
0.69
0.60
0.59
0.42
(6.02%)
(3.09%)
—
0.29
Dividend per sh¥
0.97
1.09
1.05
1.01
1.19
1.34
1.36
1.58
1.87
1.85
0.57
9.13%
7.15%
—
9.77
Div yield (avg)%
34.02
33.17
33.15
35.52
34.68
32.31
33.46
36.44
36.74
37.95
17.45
36.44
34.35
78
15.53
Payout ratio%
12.64
12.84
13.79
12.06
9.86
7.17
9.79
11.67
9.86
10.86
20.45
9.86
11.27
60
476.6
Shares (diluted)M
429.9
494.3
535.5
586.5
579.1
584.5
587.7
547.0
581.4
559.9
479.5
(0.67%)
3.10%
36
13.65
Buyback yield%
2.00
1.27
0.44
0.40
0.40
1.42
0.40
0.40
0.40
0.40
29.81
0.40
0.40
94
0.466
D/E ratiox
1.163
1.146
1.259
1.320
1.550
1.661
1.689
1.907
2.203
2.513
0.112
1.907
1.605
46
383.5
Enterprise value¥M
440.1
460.2
456.1
442.2
480.7
428.3
432.0
436.6
412.5
419.8
174.2
(2.67%)
0.09%
15
0.603
LT debt¥B
1.037
1.092
1.052
1.165
1.064
1.128
1.259
1.320
1.480
1.472
0.401
6.69%
4.96%
64
Revenue
¥970.3M
0.97%
1.00×
Cost of revenue
¥587.5M
1.05%
1.01×
Operating expenses
¥95.60M
1.48%
1.05×
Cash and investments
15.44%