280.4
Revenue¥M
471.3
477.5
489.1
487.0
493.5
494.6
496.3
498.5
494.5
503.6
306.3
0.40%
0.80%
91
15.33
Revenue growth%
15.63
15.48
15.40
17.00
17.44
17.23
18.65
18.03
19.55
18.17
12.56
18.17
17.33
65
7.83
Gross margin%
25.24
22.72
23.42
22.08
24.31
26.37
25.28
26.17
27.18
25.47
6.61
26.17
25.26
66
9.18
Operating margin%
3.80
2.80
2.58
1.67
3.67
4.37
3.36
5.34
2.74
0.87
19.53
3.36
3.08
8
27.28
Net margin%
7.95
8.85
10.53
9.61
11.82
13.92
14.92
17.20
16.09
16.86
4.99
16.09
12.87
94
9.327
P/E ratio (avg)x
18.89
20.24
20.01
21.16
19.24
20.49
22.31
22.07
22.38
22.19
21.55
22.19
20.83
20
33.24
EV/EBITx
45.71
43.65
43.43
49.41
47.06
54.65
61.88
68.94
77.68
83.12
32.28
68.94
52.03
20
15.75
FCF yield (avg)%
27.25
29.62
29.07
28.61
30.88
32.08
32.67
30.88
30.49
32.32
8.00
32.08
30.69
58
17.34
FCF margin%
5.91
6.43
5.94
4.89
3.06
1.99
2.10
2.71
4.46
7.29
6.07
2.71
4.67
29
0.122
FCF / Net incomex
0.668
0.714
0.654
0.651
0.645
0.666
0.657
0.731
0.779
0.793
1.159
0.731
0.667
80
29.68
ROIC%
14.25
14.36
13.86
12.49
10.54
12.18
12.90
13.85
11.54
10.87
11.26
12.18
12.70
43
11.96
Return on equity%
13.06
12.29
12.05
13.98
13.67
15.21
18.03
21.01
18.08
17.66
18.02
18.03
14.59
66
24.31
Return on assets%
17.46
16.81
19.23
20.73
23.36
22.08
22.66
20.25
20.17
22.64
22.70
22.08
20.49
73
1.37
EPS¥
1.14
1.01
1.09
1.00
1.07
1.16
1.04
1.01
1.00
1.07
1.46
(0.01%)
(1.58%)
—
8.76
EPS growth%
13.28
15.92
18.37
17.40
16.49
16.41
18.77
19.17
21.08
22.28
21.65
19.17
17.89
81
0.98
Bookvalue per sh¥
1.24
1.42
1.56
1.69
1.64
1.68
1.93
1.78
1.67
1.86
0.61
2.49%
4.69%
—
0.49
FCF per share¥
0.66
0.66
0.71
0.65
0.65
0.69
0.68
0.63
0.66
0.72
1.15
2.12%
2.02%
—
0.81
Dividend per sh¥
0.34
0.31
0.33
0.32
0.35
0.36
0.36
0.37
0.39
0.40
1.18
2.83%
2.55%
—
19.00
Div yield (avg)%
25.10
24.90
26.93
29.46
28.25
29.21
30.02
29.71
28.89
28.24
15.06
29.21
28.57
41
8.75
Payout ratio%
27.20
29.82
29.31
27.09
24.32
22.99
22.99
25.08
25.21
23.58
25.94
23.58
25.14
92
188.4
Shares (diluted)M
148.8
147.7
156.6
147.1
147.7
142.6
154.5
162.1
158.1
176.0
191.3
3.58%
2.08%
7
15.48
Buyback yield%
14.47
14.44
14.55
15.71
16.46
16.64
18.07
20.74
19.15
18.70
6.13
18.70
16.55
79
0.390
D/E ratiox
1.818
1.982
2.054
2.114
2.299
2.209
2.329
2.601
2.503
2.755
0.760
2.503
2.254
81
128.1
Enterprise value¥M
78.72
81.98
84.73
89.76
98.22
98.05
93.42
101.4
98.73
93.82
415.0
(0.91%)
1.57%
13
175.9
LT debt¥M
106.5
107.1
118.7
110.1
119.9
131.6
122.5
123.7
118.4
106.7
328.5
(2.31%)
(0.53%)
34
Revenue
¥503.6M
0.80%
1.00×
Cost of revenue
¥226.1M
0.63%
0.98×
Operating expenses
¥123.6M
1.31%
1.05×
Cash and investments
21.91%
Property and equipment
14.79%