160.6
Revenue¥M
316.0
323.6
332.9
329.2
331.5
344.0
342.2
343.0
350.5
357.3
169.7
1.51%
1.18%
31
29.17
Revenue growth%
24.71
23.12
23.76
21.16
19.12
18.13
16.75
17.13
14.70
16.89
3.70
16.89
18.63
67
21.12
Gross margin%
23.44
25.07
26.53
25.27
24.69
25.07
26.93
25.56
27.53
25.04
26.34
25.56
25.17
39
13.64
Operating margin%
7.81
6.57
9.49
8.61
5.89
6.45
5.08
3.56
0.95
3.69
17.03
3.69
6.17
64
12.80
Net margin%
12.22
13.58
11.73
14.21
15.10
16.74
14.18
15.02
15.05
12.69
10.29
15.02
14.19
15
6.942
P/E ratio (avg)x
42.68
49.64
56.08
56.79
63.79
68.65
77.19
91.66
96.76
109.6
14.78
91.66
66.22
54
16.95
EV/EBITx
36.16
34.01
36.84
37.94
41.40
39.91
40.98
47.11
55.08
63.42
29.26
47.11
40.44
50
18.54
FCF yield (avg)%
20.36
22.25
20.01
21.82
22.44
20.86
22.77
22.41
20.72
21.60
20.42
21.60
21.71
29
22.94
FCF margin%
17.33
14.69
16.80
18.61
15.74
14.22
14.01
12.47
11.81
10.77
12.85
12.47
14.45
56
0.797
FCF / Net incomex
0.988
0.968
1.061
0.920
0.955
1.024
1.074
1.124
1.165
1.177
1.630
1.124
1.042
37
24.07
ROIC%
16.01
13.66
12.76
12.07
9.60
7.14
9.48
7.75
9.18
8.17
6.28
8.17
9.54
92
29.97
Return on equity%
2.57
2.93
4.31
2.37
4.75
5.51
4.01
2.93
5.04
6.39
24.94
5.04
4.16
70
13.24
Return on assets%
13.59
11.44
14.01
16.13
17.76
17.47
15.75
15.95
15.83
15.13
8.97
15.83
15.79
26
1.54
EPS¥
4.73
5.14
5.89
6.51
7.39
7.79
7.96
8.96
10.82
12.97
1.65
11.90%
11.16%
—
3.33
EPS growth%
7.01
8.79
6.49
8.10
10.60
13.05
15.80
15.10
14.56
12.67
5.78
14.56
11.64
71
2.27
Bookvalue per sh¥
0.64
0.59
0.55
0.58
0.62
0.69
0.66
0.66
0.61
0.65
1.39
0.92%
0.10%
—
2.43
FCF per share¥
1.46
1.50
1.73
2.06
2.09
2.17
2.54
2.66
2.81
2.83
2.82
6.26%
8.41%
—
2.45
Dividend per sh¥
2.02
2.25
2.45
2.44
2.47
2.51
2.29
2.31
2.24
2.51
2.09
0.31%
1.59%
—
17.08
Div yield (avg)%
14.59
15.97
13.13
12.01
11.04
8.33
6.86
8.20
10.50
8.89
6.88
8.33
10.77
64
7.53
Payout ratio%
25.29
25.83
24.33
24.56
25.83
26.15
26.73
26.39
25.01
27.70
17.06
26.39
25.83
85
75.78
Shares (diluted)M
61.38
57.06
62.18
57.66
53.58
46.79
41.97
43.74
38.43
40.75
75.17
(5.33%)
(5.37%)
79
4.31
Buyback yield%
30.14
29.95
30.10
32.01
31.63
29.88
27.91
30.15
27.68
28.82
18.72
28.82
30.03
27
1.761
D/E ratiox
1.801
1.814
2.031
2.193
2.391
2.657
2.868
3.083
3.173
3.046
0.959
3.046
2.524
36
447.6
Enterprise value¥M
203.9
215.4
228.8
228.8
275.2
304.3
327.2
342.5
363.6
440.3
261.7
9.86%
8.72%
71
346.2
LT debt¥M
270.0
253.5
249.9
258.6
274.4
286.9
271.7
300.7
309.3
334.6
301.2
4.04%
2.31%
88
Revenue
¥357.3M
1.18%
1.00×
Cost of revenue
¥182.0M
1.02%
0.98×
Operating expenses
¥85.15M
1.51%
1.03×
Goodwill & intangibles
20.78%
Cash and investments
14.61%