234.7
Revenue¥M
272.1
275.5
284.9
285.5
287.1
297.3
309.4
315.7
329.3
341.4
248.4
3.53%
2.63%
63
13.08
Revenue growth%
3.44
5.69
3.11
4.52
2.10
3.97
4.64
4.12
4.94
1.98
15.35
4.12
4.05
83
27.94
Gross margin%
21.04
21.20
18.28
15.29
12.48
12.04
9.47
10.54
11.95
9.48
4.88
10.54
12.26
63
5.70
Operating margin%
18.71
17.30
18.01
19.68
21.02
23.84
23.84
22.26
19.46
18.99
12.66
22.26
19.57
67
3.20
Net margin%
19.16
16.54
14.95
17.36
16.01
17.65
20.47
20.24
21.99
19.20
20.83
20.24
18.41
74
11.68
P/E ratio (avg)x
14.23
14.43
16.67
16.18
15.60
18.12
17.18
17.61
19.75
20.73
13.90
18.12
16.92
58
37.88
EV/EBITx
47.65
44.68
48.97
45.30
51.09
53.90
61.53
65.24
70.04
66.86
29.60
65.24
52.49
22
28.47
FCF yield (avg)%
4.68
3.54
4.75
6.65
5.55
6.32
5.61
7.35
7.63
7.55
13.95
7.35
5.97
12
15.19
FCF margin%
9.35
6.65
6.44
5.26
7.68
7.54
5.39
3.28
0.40
2.69
9.25
3.28
5.91
69
0.816
FCF / Net incomex
2.176
2.431
2.760
2.704
3.006
3.389
3.418
3.654
3.685
3.419
0.648
3.419
3.197
89
14.04
ROIC%
5.72
4.91
4.46
2.67
5.31
6.77
9.53
6.96
6.12
6.52
13.69
6.77
5.92
23
17.86
Return on equity%
21.98
20.39
21.71
20.28
18.93
18.34
20.47
21.78
19.47
16.59
15.46
19.47
20.34
59
29.84
Return on assets%
25.84
24.90
24.62
25.10
26.93
28.06
29.64
26.93
28.26
26.94
9.21
28.06
26.93
30
0.30
EPS¥
1.67
1.85
2.09
2.30
2.38
2.61
2.79
3.18
3.45
3.55
0.32
8.30%
8.96%
—
9.69
EPS growth%
25.16
26.09
23.74
22.47
20.51
19.23
21.89
23.65
26.24
26.95
6.03
23.65
23.69
45
0.32
Bookvalue per sh¥
1.43
1.67
1.73
1.72
1.85
1.85
2.10
2.36
2.83
3.11
0.74
10.89%
9.81%
—
1.36
FCF per share¥
0.72
0.63
0.56
0.53
0.45
0.42
0.37
0.36
0.33
0.33
0.82
(5.97%)
(7.66%)
—
1.32
Dividend per sh¥
1.24
1.36
1.42
1.29
1.22
1.21
1.20
1.13
1.24
1.35
0.98
2.02%
1.35%
—
29.28
Div yield (avg)%
16.79
14.66
15.81
13.51
10.78
11.41
13.43
11.45
13.12
11.51
28.46
11.51
13.28
58
24.62
Payout ratio%
12.63
15.36
14.51
15.70
13.07
12.07
11.68
9.65
9.47
12.32
22.82
11.68
12.47
27
216.2
Shares (diluted)M
359.1
414.1
423.2
462.0
528.6
547.9
558.1
569.6
693.0
753.1
212.9
7.33%
9.04%
76
7.42
Buyback yield%
24.40
21.72
18.75
18.40
18.90
19.25
20.58
22.81
20.68
18.47
26.23
20.58
19.91
55
0.225
D/E ratiox
1.102
1.005
1.049
1.025
1.068
1.180
1.245
1.185
1.314
1.242
0.190
1.242
1.141
46
250.9
Enterprise value¥M
62.42
67.78
66.69
76.17
82.56
79.38
88.84
93.83
89.84
104.6
312.1
4.84%
6.74%
52
365.3
LT debt¥M
51.19
47.98
52.51
47.67
51.76
50.29
44.81
46.10
49.83
44.34
230.5
(3.05%)
(0.60%)
40
Revenue
¥341.4M
2.63%
1.00×
Cost of revenue
¥180.4M
2.45%
0.98×
Operating expenses
¥73.05M
2.62%
1.00×
Cash and investments
14.47%