156.8
Revenue¥M
399.6
420.0
440.8
477.3
504.0
538.4
587.0
614.7
653.9
704.3
167.0
6.92%
6.44%
23
16.05
Revenue growth%
26.83
29.09
27.44
27.92
26.51
27.66
28.14
29.93
30.24
31.21
28.49
29.93
28.03
39
23.47
Gross margin%
15.65
18.20
20.97
23.26
23.44
24.96
24.00
22.87
25.81
27.50
7.72
24.96
23.35
74
24.90
Operating margin%
23.06
23.66
23.42
21.38
19.19
16.94
19.11
17.67
20.60
22.55
12.93
19.11
20.99
17
14.25
Net margin%
15.48
17.03
15.94
15.82
15.12
15.58
17.77
19.42
20.83
19.29
6.45
19.29
16.48
16
27.73
P/E ratio (avg)x
9.807
8.295
8.849
9.541
9.437
9.333
9.129
7.854
8.147
7.160
30.76
8.147
8.989
78
33.10
EV/EBITx
15.03
14.74
15.76
13.79
12.24
11.23
11.85
10.99
11.13
10.63
12.78
11.13
12.05
9
25.95
FCF yield (avg)%
9.56
7.36
9.64
8.45
8.01
8.06
10.57
12.57
14.79
15.49
27.66
12.57
9.60
24
22.51
FCF margin%
26.95
26.04
28.09
27.82
29.58
27.64
25.58
27.50
28.61
27.52
6.95
27.52
27.58
44
0.373
FCF / Net incomex
3.014
3.405
3.561
4.200
4.897
5.888
6.579
7.905
8.034
7.848
0.744
7.848
5.393
94
27.85
ROIC%
16.89
15.15
17.92
20.11
20.96
20.06
18.58
20.52
23.42
23.36
7.53
20.52
20.08
90
27.18
Return on equity%
2.33
2.76
1.52
0.40
0.40
3.17
3.49
3.12
1.51
0.66
23.41
3.12
1.92
33
29.64
Return on assets%
24.95
24.19
23.65
22.61
25.60
26.46
24.61
24.55
24.19
23.12
19.19
24.55
24.37
35
2.09
EPS¥
1.42
1.51
1.56
1.67
1.72
1.98
2.04
2.14
2.25
2.56
2.32
8.25%
7.30%
—
25.00
EPS growth%
2.12
3.55
1.82
0.40
0.40
0.98
0.40
0.40
0.40
0.40
6.45
0.40
0.40
52
1.95
Bookvalue per sh¥
2.71
2.87
3.26
3.93
4.71
5.15
5.80
5.76
6.20
6.49
0.53
6.63%
9.34%
—
0.54
FCF per share¥
0.39
0.41
0.43
0.49
0.45
0.41
0.41
0.38
0.43
0.45
1.41
0.12%
0.98%
—
0.42
Dividend per sh¥
0.32
0.34
0.33
0.35
0.33
0.34
0.35
0.37
0.39
0.39
0.56
3.85%
2.44%
—
12.24
Div yield (avg)%
24.56
21.78
24.35
25.32
27.94
29.04
27.38
24.63
25.07
25.31
20.34
25.31
25.19
57
21.31
Payout ratio%
28.59
28.38
28.02
29.33
29.36
30.69
27.71
27.53
26.71
27.63
9.87
27.63
28.20
17
189.3
Shares (diluted)M
245.7
236.6
249.9
257.8
286.0
293.4
276.7
310.9
344.2
377.3
190.5
5.70%
4.35%
37
6.32
Buyback yield%
29.29
29.94
29.89
32.38
34.90
37.70
40.05
41.64
38.86
40.23
13.61
40.05
36.30
48
1.039
D/E ratiox
0.881
1.061
1.045
1.079
1.140
1.158
1.300
1.525
1.789
1.924
0.135
1.525
1.149
48
683.2
Enterprise value¥M
234.9
238.4
270.1
264.7
268.9
263.3
285.2
300.2
332.4
396.2
496.0
8.06%
5.40%
63
288.0
LT debt¥M
195.7
191.3
199.9
195.6
207.0
212.4
203.9
218.7
200.3
212.9
610.0
0.56%
(0.22%)
19
Revenue
¥704.3M
6.44%
1.00×
Cost of revenue
¥400.1M
6.19%
0.98×
Operating expenses
¥140.5M
7.18%
1.07×
Cash and investments
14.83%