479.7
Revenue¥M
322.1
347.2
378.6
409.0
450.6
485.0
537.5
572.1
608.8
657.4
514.9
7.85%
8.32%
83
24.70
Revenue growth%
12.40
9.72
8.16
8.87
11.63
8.89
10.43
10.21
10.84
10.92
4.32
10.43
10.32
76
17.41
Gross margin%
24.93
23.25
21.81
19.59
16.78
18.70
17.76
18.38
18.75
17.55
26.92
18.38
18.72
77
8.76
Operating margin%
21.40
20.47
20.69
22.26
24.41
25.11
23.85
21.15
19.58
18.08
3.14
21.15
21.27
66
6.18
Net margin%
5.25
5.69
7.17
4.22
2.20
0.97
1.56
4.41
5.95
4.05
16.13
4.05
4.32
84
15.29
P/E ratio (avg)x
19.49
20.15
21.07
21.07
20.50
20.45
20.56
22.99
24.08
23.01
14.98
22.99
20.82
37
32.38
EV/EBITx
33.68
33.52
32.37
32.58
34.46
37.90
40.52
44.20
41.06
42.69
17.19
41.06
36.18
20
19.00
FCF yield (avg)%
11.80
13.38
14.76
13.91
11.01
13.37
11.69
12.71
13.17
13.14
10.08
13.14
13.16
52
9.81
FCF margin%
28.29
28.08
27.19
28.29
29.32
27.09
25.46
27.35
28.20
30.84
17.12
27.35
28.14
91
0.845
FCF / Net incomex
1.235
1.096
1.193
1.225
1.083
1.059
1.178
1.215
1.074
0.955
0.759
1.074
1.137
72
10.94
ROIC%
20.55
18.07
17.34
15.31
14.24
12.56
12.52
12.83
12.89
11.09
22.17
12.56
13.56
66
14.95
Return on equity%
13.26
14.36
14.70
14.15
11.64
14.58
13.27
13.14
12.52
12.18
25.17
13.14
13.26
48
2.74
Return on assets%
3.03
5.31
5.69
4.13
6.20
3.20
3.47
6.15
3.75
2.44
6.74
3.47
3.94
11
0.12
EPS¥
0.54
0.57
0.56
0.61
0.62
0.61
0.67
0.74
0.82
0.84
0.13
6.46%
4.56%
—
15.68
EPS growth%
17.76
19.64
20.62
18.14
20.43
21.80
22.71
24.60
25.71
27.21
5.87
24.60
21.21
59
0.46
Bookvalue per sh¥
0.21
0.21
0.23
0.24
0.22
0.22
0.22
0.23
0.24
0.22
0.21
0.23%
0.11%
—
0.32
FCF per share¥
0.42
0.40
0.38
0.37
0.41
0.46
0.43
0.42
0.44
0.48
0.38
3.04%
2.25%
—
0.40
Dividend per sh¥
0.38
0.41
0.43
0.41
0.39
0.35
0.35
0.38
0.37
0.38
0.34
(0.08%)
0.67%
—
13.38
Div yield (avg)%
21.91
23.71
21.08
21.55
21.53
22.78
24.16
25.53
25.74
25.81
4.02
25.53
23.24
35
10.70
Payout ratio%
23.30
22.80
24.20
26.00
25.30
23.98
21.72
21.35
20.51
17.93
21.81
21.35
23.05
92
0.843
Shares (diluted)B
1.016
1.080
0.996
0.923
0.971
0.915
0.805
0.841
0.757
0.749
0.834
(5.07%)
(4.33%)
66
8.14
Buyback yield%
6.91
4.71
3.13
4.78
6.66
7.37
8.02
8.92
10.65
11.04
14.08
8.92
7.14
87
0.790
D/E ratiox
1.023
1.157
1.165
1.124
1.160
1.288
1.353
1.533
1.775
1.983
0.244
1.533
1.227
8
0.272
Enterprise value¥B
0.825
0.872
1.008
1.209
1.360
1.468
1.622
1.763
1.823
1.837
0.559
6.21%
8.37%
64
0.324
LT debt¥B
1.101
1.226
1.354
1.466
1.524
1.449
1.580
1.670
1.790
1.977
0.503
5.34%
7.19%
20
Revenue
¥657.4M
8.32%
1.00×
Cost of revenue
¥460.2M
8.32%
1.00×
Operating expenses
¥99.11M
8.45%
1.01×
Cash and investments
20.47%
Goodwill & intangibles
14.84%
Spread over hurdle
(0.40%)