187.8
Revenue¥M
186.5
200.3
212.3
226.3
241.2
262.5
285.6
309.4
337.7
369.2
209.0
8.89%
8.02%
82
16.57
Revenue growth%
15.78
13.04
10.53
8.39
10.00
7.87
7.06
5.39
2.66
5.08
7.55
5.39
8.13
41
6.65
Gross margin%
17.91
17.44
18.76
16.14
15.10
12.12
9.68
6.69
6.60
6.23
21.24
6.69
13.61
49
9.89
Operating margin%
35.50
36.47
37.09
39.53
42.23
44.21
45.64
42.90
41.69
39.55
15.84
42.90
40.62
26
3.56
Net margin%
17.78
19.61
19.44
22.03
22.19
23.78
23.70
26.22
25.92
27.77
4.54
25.92
22.95
87
12.57
P/E ratio (avg)x
40.39
43.56
51.25
61.53
73.32
87.83
86.87
94.15
110.7
133.1
15.21
94.15
80.10
53
6.804
EV/EBITx
35.72
37.28
40.82
44.22
45.22
44.44
44.26
52.65
58.62
60.29
9.979
52.65
44.35
42
12.94
FCF yield (avg)%
11.40
11.97
14.90
13.99
16.46
15.04
17.81
18.81
19.87
18.08
20.15
18.08
15.75
34
11.88
FCF margin%
5.25
3.94
4.77
6.40
7.54
10.19
9.35
9.34
10.87
8.44
12.41
9.35
7.99
60
1.311
FCF / Net incomex
1.335
1.270
1.345
1.308
1.462
1.395
1.290
1.283
1.212
1.339
0.218
1.290
1.321
20
2.58
ROIC%
21.82
20.22
18.26
18.84
18.11
17.44
17.18
14.94
13.68
14.01
16.28
14.94
17.78
62
22.76
Return on equity%
18.56
16.60
15.37
16.16
15.88
16.55
17.84
18.78
18.40
18.86
29.51
18.40
17.22
69
11.69
Return on assets%
9.90
10.89
9.46
6.72
6.06
4.59
6.37
5.58
6.15
3.40
20.64
5.58
6.26
18
0.32
EPS¥
0.36
0.34
0.37
0.35
0.34
0.36
0.35
0.39
0.45
0.42
0.34
4.28%
1.46%
—
11.48
EPS growth%
15.17
16.39
19.35
19.75
21.79
20.67
19.04
20.84
20.21
18.55
28.21
20.21
19.55
34
0.37
Bookvalue per sh¥
0.88
0.96
1.07
1.25
1.27
1.33
1.37
1.35
1.30
1.31
0.68
0.68%
5.47%
—
0.12
FCF per share¥
0.56
0.51
0.53
0.53
0.55
0.57
0.52
0.51
0.48
0.49
0.26
(2.12%)
(1.78%)
—
0.41
Dividend per sh¥
0.49
0.52
0.49
0.49
0.49
0.49
0.50
0.51
0.47
0.45
0.25
(1.88%)
(0.88%)
—
17.17
Div yield (avg)%
8.56
6.46
4.21
6.09
5.52
5.37
7.10
7.46
4.46
5.56
27.11
5.56
5.83
22
11.05
Payout ratio%
17.77
16.38
17.92
19.78
18.08
15.38
12.72
12.29
10.15
8.13
4.18
12.29
15.88
81
316.2
Shares (diluted)M
256.9
240.7
246.0
215.3
235.8
223.7
222.1
221.0
227.0
202.2
314.8
(3.03%)
(1.89%)
92
27.77
Buyback yield%
18.93
20.69
19.32
17.87
16.91
15.73
13.21
11.87
11.38
13.80
10.32
13.21
16.32
13
1.226
D/E ratiox
1.460
1.615
1.580
1.567
1.574
1.774
2.039
2.036
2.051
2.167
0.925
2.039
1.695
17
324.3
Enterprise value¥M
109.7
117.7
112.9
112.7
123.9
136.1
122.2
107.2
106.6
93.13
315.8
(5.54%)
(1.19%)
30
74.55
LT debt¥M
266.7
262.6
264.7
292.0
327.8
347.8
392.1
369.3
404.6
367.6
289.1
2.32%
4.29%
50
Revenue
¥369.2M
8.02%
1.00×
Cost of revenue
¥228.5M
7.83%
0.98×
Operating expenses
¥42.39M
9.03%
1.10×
Cash and investments
17.01%
Goodwill & intangibles
16.11%