151.0
Revenue¥M
434.8
454.1
473.3
505.6
528.2
561.1
594.5
617.8
645.1
671.8
162.7
4.93%
5.02%
76
13.81
Revenue growth%
19.62
22.58
23.96
21.75
23.43
24.20
23.06
25.61
27.34
25.40
7.31
25.40
23.70
71
11.99
Gross margin%
32.04
34.46
34.50
36.48
38.48
35.82
38.30
41.06
42.65
44.95
28.55
41.06
37.39
62
12.14
Operating margin%
20.48
18.08
20.36
18.11
20.70
23.00
24.27
27.26
25.69
28.05
10.95
25.69
21.85
58
26.92
Net margin%
32.27
33.34
34.62
31.85
31.71
30.44
31.82
32.45
35.19
35.15
14.63
32.45
32.36
53
29.10
P/E ratio (avg)x
23.19
26.59
26.17
30.05
29.71
30.00
29.65
28.62
30.18
31.68
32.14
30.00
29.68
51
28.78
EV/EBITx
40.21
43.46
42.59
43.19
46.83
50.36
58.82
66.68
64.64
62.52
17.88
62.52
48.60
41
23.17
FCF yield (avg)%
0.40
1.21
0.40
2.61
4.58
3.38
2.88
2.46
0.40
2.01
15.27
2.46
2.23
45
5.67
FCF margin%
6.76
4.08
4.18
6.63
6.14
5.79
8.05
6.50
7.83
6.99
10.11
6.99
6.56
85
0.354
FCF / Net incomex
0.900
1.017
0.991
1.026
1.156
1.167
1.204
1.353
1.394
1.516
0.166
1.353
1.162
56
11.54
ROIC%
16.82
17.18
19.27
18.15
20.52
22.56
22.85
25.79
28.04
28.95
21.85
25.79
21.54
87
7.33
Return on equity%
18.83
19.09
21.18
21.23
18.29
20.38
19.30
17.80
19.97
21.17
12.06
19.97
19.63
41
28.05
Return on assets%
20.71
19.39
17.14
17.59
18.66
18.40
19.38
16.74
15.27
17.19
27.87
17.19
17.99
10
0.35
EPS¥
0.53
0.58
0.68
0.65
0.69
0.68
0.69
0.71
0.70
0.71
0.36
0.31%
2.54%
—
23.95
EPS growth%
19.70
20.64
18.43
16.90
14.47
17.24
18.11
20.80
18.88
17.69
4.37
18.11
18.27
73
0.14
Bookvalue per sh¥
0.48
0.51
0.59
0.54
0.59
0.60
0.56
0.53
0.49
0.52
0.06
(2.38%)
1.28%
—
0.21
FCF per share¥
0.25
0.22
0.21
0.22
0.24
0.23
0.21
0.19
0.19
0.19
0.19
(4.25%)
(3.37%)
—
0.32
Dividend per sh¥
0.49
0.50
0.49
0.52
0.59
0.70
0.78
0.84
0.92
1.01
0.24
11.33%
9.13%
—
20.35
Div yield (avg)%
26.62
26.96
28.73
29.55
28.52
25.90
25.74
28.68
27.04
26.11
11.56
26.11
27.00
50
26.18
Payout ratio%
5.62
7.69
10.05
11.16
11.20
11.38
8.98
7.03
4.25
2.61
28.76
7.03
8.34
30
1.335
Shares (diluted)B
1.147
1.214
1.210
1.148
1.178
1.099
1.082
1.004
1.124
1.161
1.324
(0.29%)
(0.03%)
24
12.33
Buyback yield%
17.63
19.65
21.00
21.34
19.56
21.32
23.00
25.16
22.70
22.09
18.65
22.70
21.33
83
0.791
D/E ratiox
1.768
1.712
1.905
1.854
1.975
2.149
2.171
2.162
2.176
2.353
1.443
2.171
2.062
12
720.4
Enterprise value¥M
386.1
402.9
383.3
427.8
389.5
416.5
433.6
470.4
415.8
380.0
174.2
(0.49%)
(0.50%)
80
687.0
LT debt¥M
141.8
131.0
131.2
127.3
146.5
158.4
168.9
174.4
187.2
176.9
169.1
3.84%
2.14%
61
Revenue
¥671.8M
5.02%
1.00×
Cost of revenue
¥470.3M
5.02%
1.00×
Operating expenses
¥93.75M
4.52%
0.95×
Cash and investments
13.72%