436.2
Revenue¥M
374.3
393.1
404.8
425.4
449.1
481.5
500.6
514.5
540.3
556.4
455.6
4.38%
4.59%
86
9.61
Revenue growth%
4.46
7.01
6.15
4.66
6.55
6.18
7.01
4.79
6.86
8.00
24.94
6.86
6.36
22
27.67
Gross margin%
10.43
11.08
9.55
10.55
12.68
12.76
12.39
11.47
11.87
10.97
26.83
11.87
11.27
92
25.94
Operating margin%
29.44
31.16
30.00
27.54
26.77
29.58
26.94
24.54
27.05
25.02
23.22
26.94
27.29
70
15.37
Net margin%
8.87
10.03
7.10
7.53
9.27
10.32
11.82
14.71
12.99
13.52
25.30
12.99
10.17
22
21.75
P/E ratio (avg)x
49.36
48.77
57.54
61.29
69.32
82.09
97.90
101.3
99.42
103.1
26.12
99.42
75.71
89
26.18
EV/EBITx
21.42
20.96
22.06
20.75
22.18
19.38
19.67
17.25
18.41
18.60
35.92
18.60
20.21
85
6.57
FCF yield (avg)%
6.83
8.86
6.47
7.30
7.49
4.93
6.60
4.25
3.22
4.13
14.32
4.25
6.54
49
5.51
FCF margin%
0.92
0.40
0.87
2.27
1.68
2.94
4.58
2.83
5.74
2.91
16.28
2.94
2.55
24
1.686
FCF / Net incomex
2.610
2.508
2.482
2.507
2.788
2.767
2.862
2.746
2.769
2.716
0.394
2.767
2.731
7
7.20
ROIC%
21.38
21.41
19.30
18.23
16.80
17.21
18.97
20.53
17.86
15.72
2.09
17.86
18.60
68
22.35
Return on equity%
8.25
7.09
8.37
8.66
11.27
12.69
14.66
12.08
10.27
10.26
11.76
12.08
10.27
54
6.80
Return on assets%
11.44
9.22
6.98
9.71
7.48
9.03
8.32
7.42
7.07
9.33
10.46
8.32
8.67
31
0.54
EPS¥
0.79
0.84
0.93
0.86
0.94
0.93
0.98
1.02
1.10
0.99
0.58
1.02%
2.35%
—
15.66
EPS growth%
27.96
27.27
24.62
23.85
20.98
23.16
21.52
23.98
22.76
24.12
17.50
23.16
23.92
24
0.28
Bookvalue per sh¥
0.94
1.01
1.00
0.96
0.92
1.00
1.07
1.16
1.31
1.33
0.89
7.73%
3.92%
—
0.57
FCF per share¥
0.65
0.65
0.61
0.54
0.48
0.48
0.45
0.46
0.41
0.40
0.78
(3.69%)
(3.65%)
—
1.21
Dividend per sh¥
0.40
0.45
0.46
0.44
0.48
0.53
0.61
0.61
0.72
0.78
1.00
10.33%
8.59%
—
21.40
Div yield (avg)%
18.41
17.56
17.69
17.03
19.26
19.78
19.85
22.61
24.68
22.79
15.22
22.61
19.52
25
13.78
Payout ratio%
0.40
1.84
2.12
2.80
5.61
6.02
6.05
5.16
2.61
2.52
11.15
5.16
2.70
41
184.0
Shares (diluted)M
202.5
225.2
238.8
273.9
318.4
309.2
358.3
356.3
356.2
407.7
192.6
5.07%
7.99%
42
9.59
Buyback yield%
22.76
21.42
23.42
21.80
19.76
20.24
22.72
23.99
23.38
25.99
21.37
23.38
22.74
65
0.808
D/E ratiox
0.601
0.580
0.605
0.632
0.623
0.700
0.644
0.598
0.565
0.567
1.752
0.598
0.603
61
540.7
Enterprise value¥M
177.3
180.4
178.4
179.7
196.8
184.9
190.7
177.9
192.6
202.9
155.6
0.61%
2.37%
52
355.9
LT debt¥M
152.5
150.3
140.7
149.7
129.6
119.6
106.6
112.4
110.8
110.2
284.4
(3.19%)
(4.52%)
73
Revenue
¥556.4M
4.59%
1.00×
Cost of revenue
¥354.5M
4.50%
0.99×
Operating expenses
¥65.88M
3.79%
0.93×
Cash and investments
15.49%