277.8
Revenue¥M
472.7
486.5
500.4
516.0
531.5
555.6
588.0
617.1
624.8
660.0
306.5
4.42%
3.96%
39
23.54
Revenue growth%
3.35
2.98
2.64
1.25
1.49
0.40
1.35
0.40
2.26
3.11
18.31
1.35
1.87
62
3.35
Gross margin%
21.18
23.35
25.63
28.63
28.48
28.49
27.75
29.30
29.56
28.93
3.21
28.93
28.49
92
17.32
Operating margin%
17.64
19.40
21.07
20.47
20.86
23.66
26.55
29.17
27.73
28.08
5.40
27.73
22.36
14
5.78
Net margin%
9.41
6.70
4.53
3.24
3.51
5.53
7.96
10.47
9.37
9.35
12.19
9.35
7.33
54
14.85
P/E ratio (avg)x
45.65
49.26
49.73
59.24
59.27
60.16
72.78
76.00
91.73
89.84
27.11
76.00
59.72
80
17.21
EV/EBITx
19.94
18.10
16.47
17.55
19.03
19.77
19.77
19.07
19.11
19.00
8.738
19.11
19.05
38
3.56
FCF yield (avg)%
18.42
16.43
18.20
20.84
19.39
16.98
15.35
14.76
14.12
16.72
11.04
15.35
16.85
28
22.12
FCF margin%
18.64
17.26
14.81
12.03
10.43
12.75
15.32
18.00
18.05
18.38
2.97
18.00
16.29
77
1.369
FCF / Net incomex
0.198
0.176
0.171
0.185
0.171
0.152
0.139
0.131
0.130
0.112
1.229
0.131
0.161
70
26.98
ROIC%
29.75
31.36
33.98
35.55
36.35
35.21
33.14
36.05
37.66
35.22
22.95
35.22
35.21
72
11.21
Return on equity%
20.88
21.58
23.87
21.89
21.49
22.89
20.27
18.91
16.21
15.40
3.33
18.91
21.19
28
14.20
Return on assets%
29.69
27.07
28.70
29.97
28.52
26.35
26.88
28.95
30.25
30.23
23.58
28.95
28.83
25
0.25
EPS¥
1.36
1.41
1.68
1.65
1.67
1.75
1.87
2.03
2.19
2.16
0.28
5.24%
5.74%
—
12.01
EPS growth%
18.89
16.04
16.78
15.14
12.28
12.11
10.21
10.05
12.46
13.48
20.26
12.11
12.97
94
0.39
Bookvalue per sh¥
0.55
0.55
0.57
0.58
0.59
0.69
0.64
0.62
0.71
0.67
0.79
2.26%
3.29%
—
0.63
FCF per share¥
0.93
0.94
0.96
1.09
1.15
1.13
1.30
1.52
1.63
1.76
0.72
8.90%
8.24%
—
0.93
Dividend per sh¥
1.17
1.22
1.21
1.31
1.54
1.56
1.80
1.99
2.21
2.17
0.47
7.07%
7.76%
—
17.77
Div yield (avg)%
7.02
9.80
7.31
6.37
8.70
6.22
9.09
6.39
3.91
2.86
26.30
6.22
6.70
46
15.66
Payout ratio%
30.01
27.36
28.05
27.07
26.98
25.15
22.18
19.49
19.16
18.30
9.04
19.49
26.07
35
0.498
Shares (diluted)B
0.816
0.916
0.909
0.923
0.964
0.973
1.158
1.261
1.419
1.699
0.497
12.00%
8.35%
54
19.94
Buyback yield%
11.01
10.77
12.81
12.20
11.96
14.37
14.36
16.41
17.95
17.46
14.70
16.41
13.58
8
1.425
D/E ratiox
0.339
0.381
0.387
0.416
0.472
0.532
0.587
0.667
0.625
0.574
1.590
0.587
0.502
20
431.4
Enterprise value¥M
281.1
251.5
229.4
207.2
185.0
193.4
189.6
171.9
189.6
207.5
109.2
2.32%
(3.28%)
54
0.506
LT debt¥B
0.710
0.759
0.749
0.788
0.872
0.976
0.940
0.953
1.035
1.039
0.545
3.56%
4.31%
16
Revenue
¥660.0M
3.96%
1.00×
Cost of revenue
¥305.5M
3.67%
0.97×
Operating expenses
¥161.3M
4.05%
1.01×
Goodwill & intangibles
20.29%
Cash and investments
13.73%