535.6
Revenue¥M
379.1
403.9
432.7
470.4
492.7
516.1
556.9
597.2
636.1
695.5
597.0
7.14%
7.21%
38
7.69
Revenue growth%
4.90
2.78
3.42
5.57
6.72
3.86
5.73
5.20
5.29
2.91
21.19
5.20
5.05
61
2.90
Gross margin%
5.67
3.16
5.03
6.24
6.62
8.76
11.52
10.68
8.97
7.00
19.95
8.97
6.81
16
14.24
Operating margin%
21.64
21.14
19.72
17.90
15.92
16.57
15.91
16.98
14.84
17.03
15.80
16.57
17.01
39
4.89
Net margin%
24.88
26.99
25.54
26.63
29.55
32.05
31.57
32.49
33.24
35.53
2.88
32.49
30.56
11
8.351
P/E ratio (avg)x
30.77
30.75
35.00
37.78
42.04
41.38
48.57
51.83
53.10
53.10
22.73
51.83
41.71
81
14.88
EV/EBITx
19.25
18.60
18.58
19.17
21.01
23.26
22.43
23.09
25.41
26.02
23.16
23.26
21.72
28
13.12
FCF yield (avg)%
12.23
15.01
14.36
14.50
15.02
16.79
18.60
17.66
20.22
19.41
12.94
18.60
15.91
56
3.38
FCF margin%
12.69
11.10
9.27
10.68
10.29
13.28
14.94
15.77
17.60
20.29
5.23
15.77
12.98
13
1.771
FCF / Net incomex
1.239
1.088
1.117
1.130
1.125
1.007
0.930
1.016
0.908
0.796
0.958
0.930
1.052
18
9.27
ROIC%
5.14
4.45
4.23
3.95
3.86
4.96
6.14
3.80
1.85
4.73
3.62
4.73
4.34
26
26.29
Return on equity%
6.62
7.49
10.49
7.87
10.12
9.32
9.23
7.38
4.62
5.46
22.99
7.38
7.68
77
5.19
Return on assets%
28.70
31.28
31.50
30.69
33.39
35.30
36.04
33.09
33.45
33.45
4.92
33.45
33.24
53
1.05
EPS¥
0.34
0.31
0.32
0.32
0.29
0.25
0.22
0.19
0.18
0.20
1.16
(7.68%)
(6.95%)
—
14.06
EPS growth%
11.99
10.35
10.26
12.40
14.97
13.67
16.66
14.09
12.58
11.15
19.57
13.67
12.49
57
1.04
Bookvalue per sh¥
0.70
0.71
0.79
0.78
0.70
0.67
0.72
0.68
0.71
0.72
0.34
0.77%
0.49%
—
0.60
FCF per share¥
0.56
0.59
0.57
0.55
0.53
0.48
0.53
0.50
0.49
0.51
0.43
(0.74%)
(1.02%)
—
1.10
Dividend per sh¥
0.91
0.85
0.94
0.96
0.88
0.86
0.90
0.98
1.01
0.91
0.76
0.63%
(0.64%)
—
3.79
Div yield (avg)%
12.09
14.31
15.99
16.82
17.73
15.78
12.94
11.29
10.38
9.04
15.26
11.29
13.63
22
20.38
Payout ratio%
11.81
11.34
13.07
14.69
16.22
18.19
19.76
17.97
15.83
14.16
4.70
17.97
15.26
25
293.2
Shares (diluted)M
326.5
354.8
326.0
306.6
343.6
375.0
397.1
404.5
417.1
470.5
291.1
6.49%
3.38%
36
29.81
Buyback yield%
26.96
24.90
24.46
22.58
22.84
20.01
21.37
21.99
20.09
18.60
10.70
20.09
22.29
33
0.458
D/E ratiox
1.224
1.216
1.481
1.697
2.002
2.243
2.595
2.713
2.906
3.489
0.439
2.713
2.123
39
0.242
Enterprise value¥B
0.582
0.681
0.739
0.889
0.913
0.901
1.083
1.144
1.267
1.251
0.291
6.51%
9.31%
62
0.471
LT debt¥B
0.749
0.781
0.749
0.843
0.899
0.879
0.963
0.985
1.038
1.080
0.475
3.75%
3.23%
79
Revenue
¥695.5M
7.21%
1.00×
Cost of revenue
¥486.9M
7.21%
1.00×
Operating expenses
¥148.3M
7.47%
1.03×
Cash and investments
21.02%