728.0
Revenue¥M
514.9
548.5
579.1
600.8
644.4
683.2
727.2
761.8
826.7
894.1
772.5
6.77%
6.51%
86
26.64
Revenue growth%
27.58
27.16
27.57
28.02
30.73
33.39
32.60
30.13
30.22
31.42
25.30
31.42
30.18
18
19.09
Gross margin%
31.29
31.90
31.66
30.45
29.82
28.96
29.19
30.77
32.62
31.43
22.48
30.77
31.03
16
13.78
Operating margin%
13.66
11.63
10.84
11.38
13.05
11.41
12.86
13.06
13.90
12.19
3.23
12.86
12.53
22
16.92
Net margin%
25.62
26.92
25.05
26.81
25.52
23.94
24.52
23.26
25.64
24.42
6.74
24.42
25.29
86
19.74
P/E ratio (avg)x
29.66
29.32
29.01
29.25
31.07
29.68
33.49
38.26
39.85
42.45
33.51
38.26
30.38
30
15.49
EV/EBITx
31.79
31.53
31.73
34.52
30.00
28.15
25.67
28.21
28.75
30.58
14.31
28.21
30.29
44
27.96
FCF yield (avg)%
13.64
14.89
14.49
17.37
19.26
22.08
22.85
25.66
27.48
25.98
28.58
25.66
20.67
77
7.64
FCF margin%
8.78
6.39
5.19
2.72
5.25
6.26
8.48
10.99
9.65
6.84
21.75
8.48
6.61
59
1.152
FCF / Net incomex
0.517
0.496
0.465
0.503
0.500
0.476
0.494
0.492
0.498
0.538
1.390
0.494
0.497
38
17.41
ROIC%
18.24
17.10
18.94
20.44
17.46
19.14
17.80
17.31
18.44
19.39
23.96
18.44
18.34
38
12.06
Return on equity%
15.35
15.40
18.04
17.86
19.65
19.86
22.62
23.39
22.50
25.12
9.43
22.62
19.76
71
27.61
Return on assets%
14.47
16.61
15.36
16.48
14.68
17.23
15.54
12.76
10.42
8.03
17.79
12.76
15.02
91
0.25
EPS¥
0.27
0.30
0.27
0.28
0.25
0.25
0.21
0.19
0.18
0.18
0.27
(5.89%)
(4.29%)
—
12.24
EPS growth%
16.54
17.32
19.99
21.24
20.87
19.59
21.81
22.64
21.24
21.29
8.50
21.29
21.05
92
0.92
Bookvalue per sh¥
0.74
0.65
0.71
0.73
0.81
0.84
0.86
0.81
0.81
0.90
0.76
2.22%
1.38%
—
0.41
FCF per share¥
0.22
0.22
0.24
0.23
0.23
0.25
0.23
0.22
0.22
0.20
0.33
(2.78%)
(2.16%)
—
0.86
Dividend per sh¥
0.74
0.75
0.83
0.99
1.06
1.01
1.16
1.27
1.37
1.40
0.17
5.76%
6.69%
—
13.82
Div yield (avg)%
22.03
19.40
16.65
16.50
18.83
16.12
14.85
14.13
15.13
14.24
20.75
14.85
16.31
79
11.94
Payout ratio%
7.18
6.06
7.98
7.24
4.39
3.45
4.08
4.15
5.97
6.37
28.69
4.15
6.02
30
344.4
Shares (diluted)M
302.9
284.4
281.3
282.9
285.9
303.4
265.3
257.0
248.7
244.0
344.9
(3.13%)
(2.61%)
72
19.13
Buyback yield%
23.05
20.81
20.31
21.34
18.69
18.74
16.85
14.61
13.92
11.84
25.41
14.61
18.72
54
0.463
D/E ratiox
0.646
0.646
0.627
0.657
0.645
0.645
0.618
0.669
0.667
0.702
0.633
0.667
0.646
14
0.481
Enterprise value¥B
0.671
0.705
0.749
0.816
0.799
0.814
0.840
0.988
0.978
1.159
0.492
7.71%
6.50%
77
591.8
LT debt¥M
606.1
604.3
646.8
652.4
599.0
650.5
616.9
653.7
592.5
612.8
285.6
0.46%
0.42%
80
Revenue
¥894.1M
6.51%
1.00×
Cost of revenue
¥600.2M
6.58%
1.01×
Operating expenses
¥98.40M
7.72%
1.12×
Cash and investments
18.56%