497.6
Revenue¥M
756.2
756.8
750.5
754.8
767.4
776.3
803.1
804.2
815.0
815.5
552.4
1.22%
0.66%
94
25.39
Revenue growth%
19.80
18.69
16.20
17.60
17.94
20.59
21.43
21.27
19.58
18.91
8.70
20.59
19.24
53
8.28
Gross margin%
22.63
24.81
24.05
21.86
24.71
26.36
26.48
27.73
28.47
29.72
9.42
27.73
25.58
39
20.12
Operating margin%
28.14
30.28
30.37
29.15
27.41
28.64
30.69
31.03
30.01
31.86
11.71
30.69
30.15
78
27.09
Net margin%
9.64
8.78
10.09
7.77
7.04
5.62
5.00
2.62
5.17
2.28
27.11
5.00
6.33
9
29.25
P/E ratio (avg)x
10.28
9.263
9.552
8.883
8.609
7.773
7.569
6.912
6.904
7.439
17.11
7.439
8.191
78
22.53
EV/EBITx
14.36
15.03
13.70
14.81
15.70
14.73
13.45
12.49
13.38
11.86
31.50
13.38
14.03
62
2.32
FCF yield (avg)%
17.84
15.26
16.47
14.56
12.17
14.74
14.68
16.89
15.32
13.52
7.51
14.74
15.00
9
18.33
FCF margin%
8.95
6.95
5.94
4.47
6.38
3.95
2.16
0.77
0.83
3.44
13.37
2.16
4.21
30
1.060
FCF / Net incomex
1.716
1.854
2.155
2.487
2.857
2.889
2.920
3.266
3.389
3.581
0.792
3.266
2.873
49
18.71
ROIC%
11.93
11.76
12.79
14.48
15.88
15.21
17.90
20.61
17.94
18.85
2.51
17.94
15.54
56
17.37
Return on equity%
26.21
26.45
23.75
23.25
21.35
22.28
20.04
17.93
20.54
17.71
14.21
20.04
21.82
10
21.78
Return on assets%
9.05
10.35
12.90
10.61
12.79
15.73
16.77
17.39
15.43
16.34
5.93
16.34
14.17
78
0.44
EPS¥
0.54
0.60
0.64
0.66
0.60
0.65
0.69
0.64
0.61
0.67
0.49
2.14%
3.41%
—
22.78
EPS growth%
27.24
29.29
27.69
29.79
28.05
25.70
24.05
24.24
25.59
25.56
13.17
25.56
26.47
84
0.66
Bookvalue per sh¥
0.60
0.67
0.71
0.69
0.82
0.97
0.98
0.99
1.06
1.16
0.72
7.10%
6.76%
—
0.46
FCF per share¥
0.31
0.35
0.34
0.39
0.45
0.48
0.51
0.50
0.55
0.54
0.43
3.70%
6.20%
—
0.44
Dividend per sh¥
0.21
0.21
0.22
0.23
0.21
0.19
0.20
0.20
0.20
0.19
0.74
(1.94%)
(1.07%)
—
29.16
Div yield (avg)%
12.55
15.54
15.52
15.49
18.38
17.51
19.61
20.49
18.83
17.16
12.80
18.83
17.33
75
12.42
Payout ratio%
11.74
11.02
13.35
11.28
8.87
7.40
4.67
2.07
2.02
2.73
5.22
2.73
8.14
52
708.3
Shares (diluted)M
696.9
635.8
580.2
612.1
547.7
570.5
529.8
458.5
438.3
385.9
698.5
(6.76%)
(6.01%)
30
11.27
Buyback yield%
2.59
0.55
1.19
0.40
0.49
0.40
0.40
1.67
0.40
2.99
28.60
0.40
0.52
39
0.312
D/E ratiox
1.448
1.357
1.397
1.349
1.378
1.263
1.201
1.275
1.427
1.440
1.567
1.275
1.367
60
48.19
Enterprise value¥M
256.8
256.8
259.2
268.3
307.0
314.1
327.1
354.6
416.1
459.1
973.5
8.38%
7.77%
76
510.4
LT debt¥M
435.5
432.7
399.8
457.1
449.1
502.8
502.9
528.6
553.4
525.8
478.7
3.20%
2.55%
89
Revenue
¥815.5M
0.66%
1.00×
Cost of revenue
¥550.4M
0.73%
1.01×
Operating expenses
¥81.50M
0.45%
0.98×
Cash and investments
16.77%