341.3
Revenue¥M
535.2
527.4
535.8
538.8
551.1
565.8
582.5
590.8
581.2
590.8
365.4
1.40%
1.26%
13
16.55
Revenue growth%
12.42
14.31
12.08
10.81
8.71
6.40
4.55
6.69
5.71
8.14
19.30
6.40
8.42
86
2.77
Gross margin%
19.24
16.52
14.92
13.99
16.89
16.17
15.40
15.97
18.20
18.71
29.51
16.17
16.34
18
17.21
Operating margin%
13.10
14.17
15.21
16.70
18.62
18.69
17.14
14.86
14.26
11.78
5.69
14.86
15.03
74
28.87
Net margin%
6.89
4.16
5.24
8.11
10.46
8.62
6.60
8.71
5.88
8.27
18.87
8.27
7.50
17
28.43
P/E ratio (avg)x
16.36
18.10
20.56
19.99
22.88
21.86
23.86
26.09
27.91
28.32
28.12
26.09
22.37
55
37.25
EV/EBITx
25.38
27.50
30.11
29.46
29.81
33.16
34.56
34.64
37.90
45.43
8.216
34.64
31.63
60
22.03
FCF yield (avg)%
23.20
26.15
25.25
24.24
24.23
22.06
22.46
24.20
26.62
23.84
15.38
23.84
24.21
54
5.48
FCF margin%
6.05
3.19
2.15
0.40
0.40
0.40
0.40
0.40
0.61
0.94
7.40
0.40
0.50
34
1.663
FCF / Net incomex
1.013
1.002
1.082
1.215
1.263
1.307
1.372
1.569
1.711
1.956
1.771
1.569
1.285
26
9.39
ROIC%
13.89
11.91
10.10
9.83
10.74
10.58
12.76
12.11
14.66
15.06
26.59
12.76
12.01
92
2.42
Return on equity%
33.08
31.30
33.36
34.35
31.89
30.05
31.36
33.82
31.75
29.07
9.23
31.36
31.82
9
18.16
Return on assets%
26.50
29.33
29.95
27.99
26.93
28.29
25.36
23.08
24.94
25.00
10.11
25.00
26.72
28
0.90
EPS¥
0.45
0.50
0.52
0.57
0.53
0.53
0.48
0.45
0.47
0.51
0.98
(0.68%)
0.21%
—
15.52
EPS growth%
23.24
21.07
22.48
24.60
26.18
24.85
23.33
21.43
23.70
25.64
7.32
23.70
23.52
50
0.35
Bookvalue per sh¥
0.63
0.72
0.80
0.81
0.87
0.99
1.10
1.05
1.00
0.99
0.24
2.70%
5.36%
—
0.97
FCF per share¥
0.52
0.50
0.44
0.44
0.48
0.41
0.43
0.46
0.43
0.40
0.56
(3.51%)
(4.02%)
—
0.47
Dividend per sh¥
2.05
2.05
2.30
2.20
2.55
2.86
3.21
3.12
2.94
3.24
0.45
4.90%
5.79%
—
21.73
Div yield (avg)%
8.08
10.34
12.59
9.96
7.95
7.96
5.40
7.44
6.85
4.77
13.78
6.85
7.96
26
7.69
Payout ratio%
10.92
11.81
13.67
14.21
12.35
11.08
8.74
11.44
11.98
13.73
14.49
11.44
11.89
55
0.548
Shares (diluted)B
0.761
0.907
0.912
1.027
1.124
1.340
1.323
1.291
1.349
1.510
0.551
6.08%
7.52%
57
10.61
Buyback yield%
13.42
15.41
12.91
13.30
16.25
19.09
21.36
22.95
23.12
20.27
3.51
21.36
17.67
62
0.387
D/E ratiox
1.125
1.061
1.146
1.312
1.225
1.198
1.263
1.233
1.363
1.279
1.498
1.263
1.229
85
0.152
Enterprise value¥B
0.518
0.554
0.650
0.689
0.816
0.844
0.908
1.009
1.145
1.237
0.426
8.68%
9.25%
73
279.2
LT debt¥M
491.2
520.1
472.5
481.0
458.7
492.9
519.3
584.8
603.3
681.9
56.88
8.25%
3.10%
40
Revenue
¥590.8M
1.26%
1.00×
Cost of revenue
¥343.1M
1.21%
1.00×
Operating expenses
¥142.5M
1.58%
1.03×
Goodwill & intangibles
19.44%
Cash and investments
13.49%