293.5
Revenue¥M
326.3
355.1
391.2
424.8
460.9
502.6
550.0
605.4
653.7
709.8
301.9
9.02%
8.76%
86
25.39
Revenue growth%
2.08
0.46
2.82
0.55
2.45
3.69
4.32
4.52
3.12
3.58
11.16
3.69
2.97
87
9.81
Gross margin%
27.01
29.68
26.72
28.64
27.09
30.06
30.69
31.43
30.18
32.00
10.88
30.69
29.87
14
15.29
Operating margin%
24.82
23.68
25.98
26.87
27.55
29.89
28.66
26.65
24.47
25.89
20.72
26.65
26.31
29
15.46
Net margin%
3.65
1.30
0.40
0.40
0.40
0.64
3.51
4.72
3.27
4.71
9.20
3.51
2.28
45
23.51
P/E ratio (avg)x
9.326
8.922
9.621
9.416
8.573
9.120
8.259
8.152
7.199
6.968
32.89
8.152
8.747
30
30.99
EV/EBITx
11.93
11.93
10.33
9.704
9.385
9.989
9.054
8.736
7.875
7.648
9.531
8.736
9.545
11
21.58
FCF yield (avg)%
23.91
23.36
24.87
22.83
24.72
26.90
26.31
28.88
26.17
24.76
19.55
26.31
24.81
75
24.52
FCF margin%
14.98
17.72
18.41
18.34
16.88
16.64
13.86
13.22
12.16
11.12
24.17
13.22
15.81
61
0.914
FCF / Net incomex
0.565
0.594
0.505
0.461
0.406
0.375
0.376
0.339
0.337
0.308
0.199
0.339
0.391
81
13.14
ROIC%
14.71
16.65
16.09
17.91
16.59
13.69
15.25
13.35
12.67
11.45
20.02
13.35
14.98
13
2.66
Return on equity%
8.27
9.55
11.50
9.76
10.68
8.26
8.61
5.92
5.15
5.08
6.94
5.92
8.44
93
23.55
Return on assets%
9.30
8.36
5.85
3.36
1.57
0.40
2.76
4.48
6.18
8.93
3.11
4.48
5.17
38
1.16
EPS¥
0.93
0.91
0.92
0.91
0.95
0.95
1.10
1.20
1.28
1.31
1.26
6.74%
3.06%
—
21.31
EPS growth%
10.08
10.69
8.12
6.92
5.41
8.23
9.09
10.93
9.19
10.40
24.45
9.19
9.14
13
2.21
Bookvalue per sh¥
0.35
0.34
0.32
0.29
0.26
0.28
0.30
0.26
0.27
0.25
0.88
(0.57%)
(3.04%)
—
2.04
FCF per share¥
1.01
1.04
1.10
1.08
1.15
1.05
1.03
0.96
0.89
0.94
0.58
(3.96%)
(0.78%)
—
1.66
Dividend per sh¥
1.69
1.71
1.62
1.54
1.35
1.32
1.35
1.43
1.29
1.35
2.00
(0.01%)
(2.56%)
—
15.96
Div yield (avg)%
9.69
9.81
10.84
12.65
13.08
12.02
9.10
6.26
3.28
0.40
8.87
6.26
9.75
44
10.93
Payout ratio%
6.88
7.72
10.22
10.58
10.86
11.06
11.84
11.58
14.10
15.87
5.26
11.84
10.96
14
106.7
Shares (diluted)M
66.82
69.30
60.62
57.83
57.96
53.86
52.39
48.57
53.61
54.59
106.3
(1.19%)
(2.87%)
86
20.45
Buyback yield%
23.18
23.56
22.53
20.27
18.81
21.13
21.86
23.95
21.61
19.75
26.31
21.61
21.73
68
0.274
D/E ratiox
1.585
1.434
1.423
1.570
1.457
1.486
1.574
1.712
1.685
1.819
0.111
1.685
1.572
49
414.2
Enterprise value¥M
561.6
626.5
641.1
599.8
673.5
679.4
680.6
749.6
747.2
748.9
146.3
2.15%
3.84%
83
34.88
LT debt¥M
645.9
722.4
782.3
754.7
732.2
793.5
854.2
849.3
863.3
925.4
108.0
4.80%
5.54%
86
Revenue
¥709.8M
8.76%
1.00×
Cost of revenue
¥415.3M
8.91%
1.01×
Operating expenses
¥166.0M
8.74%
1.00×
Goodwill & intangibles
16.44%
Cash and investments
16.36%
Spread over hurdle
38.52%