333.3
Revenue¥M
473.2
492.3
513.2
538.6
555.7
591.4
603.9
621.2
640.8
673.0
364.2
3.91%
4.24%
93
15.65
Revenue growth%
20.17
19.61
17.11
17.44
20.26
19.50
17.50
15.54
13.61
12.44
22.05
15.54
17.47
66
10.85
Gross margin%
6.87
9.31
7.15
6.89
4.78
4.74
5.85
7.17
7.30
7.80
2.17
7.17
7.02
92
29.37
Operating margin%
22.40
22.13
19.81
17.08
18.16
17.70
18.92
19.06
22.03
21.96
25.11
19.06
19.44
42
18.94
Net margin%
26.63
28.38
29.45
29.89
32.23
32.28
31.60
33.45
34.89
36.84
28.61
33.45
31.92
22
34.78
P/E ratio (avg)x
31.04
33.61
34.41
32.74
31.18
34.75
32.97
37.15
34.58
35.95
15.22
34.75
34.01
48
21.20
EV/EBITx
24.30
24.82
29.14
32.71
34.81
36.99
39.20
43.88
48.14
49.53
19.90
43.88
35.90
16
13.19
FCF yield (avg)%
21.03
18.78
15.84
16.21
14.85
14.48
12.50
12.10
12.78
13.22
4.12
12.78
14.67
31
29.64
FCF margin%
19.72
17.83
14.85
15.20
14.35
16.07
13.33
15.00
13.15
14.58
28.04
14.58
14.92
76
0.846
FCF / Net incomex
2.294
2.195
2.338
2.336
2.157
2.431
2.326
2.361
2.416
2.508
0.933
2.416
2.337
73
8.90
ROIC%
21.35
19.66
18.63
20.49
18.43
18.91
16.87
16.46
18.16
17.23
12.86
17.23
18.53
34
6.72
Return on equity%
10.18
10.69
8.45
7.30
10.10
9.51
8.28
10.02
7.07
8.72
28.67
8.72
9.12
21
15.22
Return on assets%
23.34
20.76
20.77
18.85
16.78
19.13
17.97
20.65
19.63
19.13
9.81
19.13
19.38
53
1.44
EPS¥
0.69
0.65
0.61
0.57
0.53
0.50
0.48
0.46
0.43
0.47
1.55
(2.48%)
(4.80%)
—
3.96
EPS growth%
17.30
15.00
17.25
18.20
15.68
14.48
14.21
16.85
18.55
17.61
3.09
16.85
17.05
12
0.66
Bookvalue per sh¥
2.43
2.27
2.32
2.54
2.80
3.00
2.89
2.99
2.83
2.62
0.43
(1.35%)
1.35%
—
1.02
FCF per share¥
2.60
2.83
3.25
3.49
3.55
3.97
3.94
4.57
5.32
5.17
1.46
7.76%
7.52%
—
1.02
Dividend per sh¥
1.71
1.76
1.84
1.59
1.52
1.58
1.48
1.30
1.33
1.40
0.59
(1.63%)
(3.21%)
—
25.50
Div yield (avg)%
4.21
4.19
5.00
4.60
2.83
1.23
1.86
0.40
1.38
2.33
24.19
1.38
2.58
33
29.74
Payout ratio%
20.80
20.91
22.20
21.74
19.41
19.84
20.48
20.57
23.42
23.23
10.74
20.57
20.86
60
199.9
Shares (diluted)M
275.1
263.0
279.5
284.0
301.3
312.1
349.1
398.6
440.5
419.5
203.9
6.85%
5.54%
10
4.95
Buyback yield%
26.55
28.18
29.81
28.13
28.84
29.70
29.53
28.35
26.77
26.31
7.66
28.35
28.26
38
1.437
D/E ratiox
1.040
0.950
0.927
0.953
0.884
0.888
0.953
0.868
0.879
0.929
1.046
0.888
0.928
64
674.1
Enterprise value¥M
703.0
645.8
579.9
577.8
567.1
603.7
609.2
550.8
612.4
559.4
631.1
(0.27%)
(2.56%)
37
277.5
LT debt¥M
226.2
224.6
233.3
253.7
274.8
307.8
278.9
276.8
279.1
274.8
97.94
—
2.67%
49
Revenue
¥673.0M
4.24%
1.00×
Cost of revenue
¥390.2M
4.29%
1.01×
Operating expenses
¥113.4M
3.78%
0.96×
Cash and investments
15.87%