270.4
Revenue¥M
281.2
288.1
297.2
314.6
326.6
335.5
352.5
371.0
378.6
394.3
302.5
3.84%
3.74%
50
28.19
Revenue growth%
27.93
25.97
23.54
21.03
19.62
20.65
20.02
21.42
18.68
17.90
3.34
20.02
20.84
44
11.80
Gross margin%
5.59
8.20
6.03
8.53
8.59
11.58
10.79
7.88
5.16
3.17
2.77
7.88
8.04
83
18.04
Operating margin%
18.56
20.77
21.45
21.37
19.40
21.38
20.66
18.01
15.86
17.97
14.51
18.01
20.03
85
5.11
Net margin%
9.74
9.41
6.98
9.06
7.72
5.08
5.68
8.39
6.06
5.70
7.45
5.70
7.35
54
20.33
P/E ratio (avg)x
35.15
32.93
30.41
29.13
27.62
28.64
29.55
33.36
33.60
36.23
37.82
33.36
31.67
85
14.02
EV/EBITx
10.30
11.54
11.87
11.19
11.87
11.44
12.90
12.77
13.97
13.96
22.88
12.90
11.87
84
14.48
FCF yield (avg)%
15.29
12.93
10.81
11.37
11.90
14.03
13.09
10.33
13.00
15.55
26.76
13.09
12.97
30
20.45
FCF margin%
26.25
23.48
24.57
23.70
25.12
23.85
23.53
24.51
27.05
24.30
16.31
24.30
24.40
46
1.137
FCF / Net incomex
1.493
1.550
1.605
1.470
1.440
1.381
1.450
1.525
1.572
1.485
0.887
1.485
1.489
33
3.40
ROIC%
6.35
5.87
4.61
4.00
4.70
7.67
7.47
9.12
8.79
8.34
5.46
8.34
6.91
21
26.85
Return on equity%
15.33
17.54
17.90
18.88
17.80
19.29
21.95
19.83
19.16
17.07
4.43
19.29
18.39
87
27.19
Return on assets%
33.03
34.60
34.88
33.16
32.92
35.49
37.18
38.68
40.44
42.26
18.03
38.68
35.18
84
0.42
EPS¥
0.15
0.13
0.14
0.15
0.14
0.15
0.13
0.12
0.11
0.10
0.47
(5.99%)
(4.74%)
—
19.06
EPS growth%
9.85
12.34
13.29
14.02
11.60
8.69
6.40
4.13
6.19
6.25
2.76
6.25
9.27
60
0.32
Bookvalue per sh¥
0.40
0.46
0.49
0.55
0.56
0.58
0.66
0.71
0.76
0.87
0.23
9.39%
9.33%
—
0.19
FCF per share¥
0.55
0.57
0.62
0.61
0.57
0.64
0.70
0.72
0.76
0.82
0.60
7.52%
3.89%
—
0.47
Dividend per sh¥
0.63
0.66
0.67
0.68
0.68
0.63
0.63
0.68
0.68
0.75
0.30
2.11%
1.17%
—
3.97
Div yield (avg)%
23.81
22.74
20.24
17.93
18.03
20.29
21.93
23.33
22.84
21.58
5.82
21.93
21.76
94
26.98
Payout ratio%
4.29
1.52
3.01
5.31
4.65
7.02
7.09
9.78
11.59
11.69
27.93
9.78
6.16
37
429.8
Shares (diluted)M
464.2
499.1
490.0
492.1
443.6
435.9
403.5
368.3
315.4
328.8
432.3
(5.81%)
(2.79%)
18
25.12
Buyback yield%
29.48
26.51
29.18
28.37
28.31
25.91
26.09
25.39
27.25
29.42
4.92
26.09
27.78
38
1.593
D/E ratiox
1.090
1.136
1.156
1.153
1.057
0.949
0.908
0.956
0.857
0.914
1.595
0.914
1.006
5
189.3
Enterprise value¥M
161.6
164.3
170.4
182.8
185.0
196.0
205.9
228.7
222.0
198.4
228.2
1.40%
1.51%
25
172.7
LT debt¥M
442.0
434.6
407.9
432.6
467.6
463.8
467.2
505.4
525.4
514.8
316.0
1.94%
1.44%
8
Revenue
¥394.3M
3.74%
1.00×
Cost of revenue
¥227.6M
3.73%
1.00×
Operating expenses
¥41.85M
3.64%
0.99×
Cash and investments
12.69%