506.2
Revenue¥M
649.9
676.0
710.2
746.7
786.7
829.9
870.9
880.1
921.1
971.9
564.8
4.32%
4.36%
84
23.61
Revenue growth%
8.80
8.32
8.87
8.99
8.87
9.91
10.21
10.80
12.04
12.08
10.48
10.80
9.45
32
10.26
Gross margin%
20.96
20.40
19.96
19.19
20.75
17.90
20.54
21.41
21.48
22.35
7.85
21.41
20.64
69
18.24
Operating margin%
4.11
5.41
6.66
4.74
3.33
2.78
3.64
4.98
4.63
6.93
18.97
4.63
4.69
93
29.77
Net margin%
18.74
17.72
19.88
17.78
17.69
15.88
16.42
15.33
12.95
11.46
4.12
15.33
17.06
51
18.36
P/E ratio (avg)x
22.00
24.28
25.52
25.92
26.23
26.12
28.03
31.19
32.20
29.61
32.12
29.61
26.18
28
26.06
EV/EBITx
65.64
76.40
78.88
87.98
92.66
106.6
108.5
124.0
129.3
153.9
8.658
124.0
99.64
12
12.32
FCF yield (avg)%
22.23
22.40
21.34
20.58
20.22
22.59
20.79
21.57
19.50
17.26
19.90
20.79
21.07
11
11.70
FCF margin%
19.78
19.13
16.73
18.43
16.51
14.27
16.19
16.76
16.08
14.06
27.93
16.08
16.62
31
1.623
FCF / Net incomex
1.393
1.217
1.207
1.304
1.330
1.232
1.250
1.107
1.069
0.984
0.975
1.107
1.224
19
8.38
ROIC%
11.97
11.82
10.02
7.88
5.27
2.73
3.10
0.53
0.40
0.40
5.35
0.53
4.18
27
15.31
Return on equity%
0.40
1.60
3.31
3.93
3.29
5.18
4.10
2.56
0.73
1.29
9.40
2.56
2.93
9
20.36
Return on assets%
29.15
31.52
33.79
35.73
36.63
35.24
38.07
39.24
36.82
35.19
3.75
36.82
35.49
53
1.90
EPS¥
2.70
2.84
3.33
3.42
3.90
4.57
4.38
5.24
5.43
5.89
2.06
8.58%
9.10%
—
5.25
EPS growth%
7.18
4.20
3.57
3.49
3.33
2.82
1.05
1.38
0.40
0.40
29.71
1.05
3.07
52
1.69
Bookvalue per sh¥
3.79
3.60
4.06
4.70
4.82
4.70
5.39
5.48
6.36
7.23
1.26
8.46%
7.50%
—
2.66
FCF per share¥
1.50
1.57
1.36
1.41
1.55
1.36
1.24
1.13
1.21
1.24
0.95
(4.42%)
(1.68%)
—
1.54
Dividend per sh¥
0.67
0.66
0.69
0.65
0.57
0.59
0.52
0.51
0.54
0.48
0.82
(3.26%)
(3.06%)
—
26.19
Div yield (avg)%
21.53
21.11
20.53
22.91
24.47
25.38
27.98
29.62
27.81
28.23
23.38
27.98
24.92
10
11.85
Payout ratio%
17.33
18.92
17.22
19.21
19.73
21.07
20.95
20.91
20.81
21.42
21.06
20.95
20.27
11
105.0
Shares (diluted)M
101.3
108.3
104.5
118.7
139.1
146.3
161.8
169.3
175.9
201.8
105.1
7.72%
7.09%
6
22.66
Buyback yield%
10.16
11.80
12.16
11.22
13.87
12.65
13.66
12.73
11.88
12.57
29.89
12.65
12.36
72
1.385
D/E ratiox
0.368
0.395
0.435
0.493
0.494
0.528
0.510
0.533
0.526
0.486
0.713
0.526
0.493
25
725.1
Enterprise value¥M
297.5
307.3
317.4
332.5
331.0
301.1
301.4
306.2
310.1
339.0
377.9
0.48%
2.01%
8
0.597
LT debt¥B
0.751
0.869
0.821
0.932
1.061
1.058
1.188
1.303
1.435
1.433
0.506
6.21%
6.86%
94
Revenue
¥971.9M
4.36%
1.00×
Cost of revenue
¥615.6M
4.06%
0.97×
Operating expenses
¥112.5M
5.32%
1.10×
Cash and investments
19.38%
Goodwill & intangibles
17.28%