399.8
Revenue¥M
397.8
420.0
434.0
440.8
453.0
470.7
494.6
509.1
527.9
540.4
421.6
3.59%
3.24%
32
27.97
Revenue growth%
3.07
1.31
1.31
3.49
1.59
4.11
6.42
4.16
7.12
7.01
16.97
6.42
3.80
12
23.57
Gross margin%
25.60
26.08
24.51
24.14
21.50
23.94
25.37
27.54
24.91
27.55
17.61
25.37
25.14
80
4.26
Operating margin%
33.17
33.44
30.91
33.22
30.88
30.86
29.39
28.74
31.72
29.51
6.05
29.51
30.89
36
19.30
Net margin%
21.68
21.69
24.54
24.57
23.93
22.82
23.38
21.27
19.82
20.98
22.01
21.27
22.25
72
16.08
P/E ratio (avg)x
10.81
11.07
12.72
11.88
11.22
11.95
11.05
11.46
11.73
12.04
10.80
11.73
11.60
62
31.46
EV/EBITx
17.24
18.42
19.94
17.85
17.45
16.81
17.51
19.14
18.41
17.52
36.56
17.52
17.69
9
4.00
FCF yield (avg)%
25.06
24.31
22.41
23.97
25.50
27.75
25.60
28.17
29.52
27.68
20.49
27.75
25.55
58
8.54
FCF margin%
20.60
20.32
19.83
17.83
14.88
16.32
18.57
19.55
18.91
16.68
25.40
18.57
18.74
82
0.231
FCF / Net incomex
0.854
0.904
1.081
1.100
1.199
1.442
1.498
1.547
1.678
1.805
1.436
1.547
1.320
81
14.50
ROIC%
24.13
23.20
22.30
21.14
23.46
24.31
25.60
28.07
28.90
27.95
3.59
27.95
24.22
15
14.26
Return on equity%
10.39
9.94
8.83
8.89
7.53
5.63
2.88
5.45
5.48
7.64
2.81
5.48
7.58
74
26.30
Return on assets%
24.82
22.94
24.52
26.17
23.87
24.35
21.60
21.03
21.05
18.16
13.54
21.05
23.41
74
0.30
EPS¥
1.45
1.59
1.59
1.58
1.72
1.86
1.85
1.68
1.60
1.56
0.32
(1.83%)
1.27%
—
13.77
EPS growth%
2.34
4.24
6.37
7.74
4.83
5.21
7.67
10.21
9.29
9.81
3.52
9.29
7.02
88
0.61
Bookvalue per sh¥
2.82
3.13
3.53
3.80
4.01
3.87
4.50
4.95
5.04
5.17
0.66
5.25%
8.18%
—
0.85
FCF per share¥
1.50
1.69
1.97
2.19
2.54
2.96
2.95
3.11
3.55
3.99
1.16
9.47%
11.64%
—
1.67
Dividend per sh¥
1.31
1.55
1.79
2.09
2.44
2.72
3.14
3.69
3.67
3.84
0.71
9.46%
11.09%
—
12.49
Div yield (avg)%
13.95
11.40
10.78
10.59
11.66
11.14
8.82
6.13
6.03
3.77
12.43
6.13
10.68
42
17.30
Payout ratio%
20.35
21.06
18.71
18.41
18.54
17.53
19.88
18.04
17.71
17.18
5.76
17.71
18.47
57
118.7
Shares (diluted)M
83.40
76.85
80.73
75.41
63.87
55.16
49.48
49.51
42.78
39.61
118.3
(9.11%)
(7.01%)
67
5.54
Buyback yield%
24.28
25.30
26.52
28.19
25.64
27.51
28.85
30.75
29.98
30.30
5.33
29.98
27.85
41
1.787
D/E ratiox
1.785
1.968
2.074
2.130
2.454
2.530
2.785
2.882
2.758
2.833
0.665
2.785
2.492
46
351.6
Enterprise value¥M
431.9
462.3
523.8
524.4
592.5
708.6
694.2
797.9
790.1
786.4
37.24
5.82%
8.03%
51
248.8
LT debt¥M
447.4
482.4
557.0
618.1
685.2
692.9
654.0
617.0
633.7
692.0
56.05
0.19%
5.83%
83
Revenue
¥540.4M
3.24%
1.00×
Cost of revenue
¥229.6M
2.70%
0.95×
Operating expenses
¥126.9M
3.60%
1.04×
Cash and investments
22.21%