117.5
Revenue¥M
478.8
482.7
491.0
490.3
501.7
514.9
529.7
535.7
538.6
536.3
130.4
1.34%
1.28%
73
9.59
Revenue growth%
16.24
17.78
16.41
13.54
13.68
10.69
8.98
8.07
6.06
6.25
8.74
8.07
12.11
86
21.78
Gross margin%
12.82
14.26
11.54
14.22
16.91
18.48
15.94
17.84
18.85
21.12
10.63
18.48
16.42
24
24.18
Operating margin%
10.19
8.07
5.07
3.64
0.67
3.29
2.11
1.26
3.33
1.38
23.96
2.11
3.31
13
24.58
Net margin%
9.56
9.29
9.42
8.44
9.55
9.96
7.16
7.31
9.19
8.97
6.07
8.97
9.24
78
11.56
P/E ratio (avg)x
27.48
29.20
30.51
27.44
26.60
24.73
26.65
29.61
27.81
29.38
29.68
27.81
27.65
28
18.25
EV/EBITx
16.15
15.65
14.23
14.01
14.04
13.42
13.64
15.37
17.34
18.75
26.78
15.37
14.80
84
23.82
FCF yield (avg)%
34.19
31.57
29.84
27.62
26.17
25.40
27.62
29.97
31.86
34.77
5.09
29.97
29.91
93
2.61
FCF margin%
19.75
20.77
20.83
21.18
18.98
17.24
17.34
19.11
16.81
14.08
20.36
17.24
19.04
29
1.483
FCF / Net incomex
1.072
0.949
0.952
0.955
1.033
1.015
0.891
0.768
0.774
0.702
0.342
0.774
0.951
33
15.48
ROIC%
28.44
28.15
30.75
28.86
27.48
27.45
25.04
22.64
21.07
22.21
9.80
22.64
27.47
54
12.62
Return on equity%
15.14
16.73
14.39
15.24
14.64
13.33
13.77
16.47
14.40
15.24
4.34
14.40
14.89
11
27.09
Return on assets%
20.41
19.85
19.02
17.46
16.60
15.27
17.62
15.94
16.60
14.42
20.06
15.94
17.03
41
1.51
EPS¥
1.67
1.68
1.57
1.60
1.65
1.47
1.41
1.26
1.38
1.20
1.65
(6.10%)
(4.17%)
—
17.41
EPS growth%
19.64
21.93
23.46
22.80
22.81
24.66
24.70
27.59
26.22
27.03
20.44
26.22
24.06
89
0.74
Bookvalue per sh¥
1.77
1.66
1.67
1.78
1.73
1.63
1.68
1.52
1.34
1.19
0.54
(7.29%)
(3.62%)
—
0.72
FCF per share¥
0.51
0.51
0.47
0.42
0.43
0.46
0.42
0.44
0.38
0.36
1.68
(3.76%)
(3.69%)
—
1.25
Dividend per sh¥
1.15
1.26
1.30
1.35
1.45
1.67
1.69
1.61
1.85
1.79
2.02
4.39%
4.10%
—
2.44
Div yield (avg)%
28.12
25.87
23.78
22.38
22.10
25.04
23.81
25.09
22.14
21.15
15.25
23.81
23.79
76
23.57
Payout ratio%
12.50
9.98
10.72
12.19
12.93
10.43
7.83
7.59
8.03
6.79
2.37
7.83
10.21
21
365.5
Shares (diluted)M
524.6
540.9
622.7
601.1
569.5
601.0
635.3
661.0
677.3
766.5
373.1
6.12%
3.65%
16
7.30
Buyback yield%
17.64
19.91
18.72
17.43
14.59
16.61
18.23
20.14
19.85
16.99
16.97
18.23
17.94
26
1.735
D/E ratiox
0.274
0.295
0.275
0.295
0.295
0.278
0.276
0.311
0.302
0.283
1.657
0.283
0.289
53
156.0
Enterprise value¥M
48.33
49.08
44.36
42.81
46.33
43.55
41.99
40.21
37.62
38.11
236.1
(3.83%)
(2.26%)
24
0.597
LT debt¥B
0.744
0.809
0.917
1.046
1.154
1.278
1.415
1.516
1.598
1.541
0.198
5.95%
8.94%
11
Revenue
¥536.3M
1.28%
1.00×
Cost of revenue
¥340.0M
1.79%
1.05×
Operating expenses
¥103.8M
0.50%
0.93×
Property and equipment
20.53%
Goodwill & intangibles
16.37%
Cash and investments
14.25%