223.2
Revenue¥M
452.1
460.6
479.9
486.1
488.3
505.4
504.7
523.9
529.4
549.6
236.6
2.39%
2.06%
85
25.01
Revenue growth%
7.18
7.87
7.92
5.95
7.87
8.85
7.38
5.61
5.15
3.97
27.28
5.61
7.28
83
15.16
Gross margin%
17.61
20.38
17.50
18.44
15.95
17.50
16.14
16.47
15.55
12.88
14.38
16.14
16.98
72
26.78
Operating margin%
23.19
23.11
24.44
22.84
22.71
25.37
22.41
23.33
20.54
22.96
20.89
22.96
23.04
42
29.86
Net margin%
11.85
12.10
10.90
12.48
11.80
9.53
10.06
9.17
11.62
8.90
14.59
9.53
11.26
58
27.61
P/E ratio (avg)x
15.13
14.02
13.09
13.21
12.74
12.20
11.98
10.50
9.556
10.35
37.59
10.50
12.47
26
15.19
EV/EBITx
9.900
11.20
11.17
12.19
14.27
16.41
17.16
19.55
20.96
23.63
33.96
19.55
15.34
72
16.54
FCF yield (avg)%
11.90
10.75
11.01
11.68
8.71
9.11
10.99
10.52
9.04
9.15
27.76
9.15
10.63
12
12.74
FCF margin%
17.85
17.51
16.45
18.77
19.41
21.23
19.28
20.86
22.23
20.97
22.33
20.97
19.34
59
0.826
FCF / Net incomex
0.804
0.807
0.823
0.959
0.945
1.089
1.180
1.415
1.618
1.911
1.555
1.415
1.024
46
12.33
ROIC%
8.78
8.56
11.01
10.05
8.41
10.61
12.96
10.69
12.88
13.91
17.68
12.88
10.65
74
15.14
Return on equity%
22.35
19.48
20.24
17.89
20.83
18.37
15.66
15.40
13.38
13.55
24.89
15.40
18.13
68
25.15
Return on assets%
22.64
19.79
19.55
19.74
18.06
17.42
19.17
16.98
19.83
19.58
7.18
19.17
19.56
93
0.30
EPS¥
0.11
0.11
0.12
0.14
0.15
0.18
0.21
0.25
0.28
0.33
0.31
16.53%
12.47%
—
6.86
EPS growth%
22.05
24.55
22.23
23.84
26.13
25.45
25.62
22.89
23.08
23.09
21.78
23.09
23.46
59
0.29
Bookvalue per sh¥
0.11
0.11
0.12
0.12
0.13
0.14
0.14
0.15
0.15
0.16
0.10
4.83%
4.92%
—
0.15
FCF per share¥
0.10
0.09
0.10
0.09
0.09
0.10
0.11
0.11
0.12
0.10
0.08
2.40%
0.26%
—
0.29
Dividend per sh¥
0.27
0.30
0.35
0.39
0.45
0.46
0.46
0.54
0.56
0.64
0.18
7.04%
9.09%
—
20.74
Div yield (avg)%
18.75
17.42
19.69
16.86
14.47
14.08
15.48
13.05
12.06
12.53
17.08
13.05
14.98
33
23.18
Payout ratio%
8.43
9.35
9.61
9.76
10.64
10.53
13.33
13.14
10.34
11.27
18.19
11.27
10.43
64
0.790
Shares (diluted)B
1.029
1.001
1.121
1.218
1.461
1.502
1.687
1.785
1.816
2.063
0.760
7.14%
7.18%
27
14.75
Buyback yield%
7.00
9.55
11.89
14.24
13.37
13.99
14.46
16.73
17.52
17.72
3.94
16.73
14.12
53
1.361
D/E ratiox
1.043
1.077
0.974
1.031
1.060
1.095
1.104
1.026
1.041
1.067
0.449
1.067
1.051
72
364.2
Enterprise value¥M
464.1
472.4
465.0
479.1
434.0
397.8
359.9
388.6
381.4
424.7
155.4
(0.43%)
(1.18%)
56
73.49
LT debt¥M
103.1
108.2
101.3
93.04
85.18
76.53
71.80
64.41
61.22
56.70
505.0
(7.82%)
(6.55%)
82
Revenue
¥549.6M
2.06%
1.00×
Cost of revenue
¥293.8M
1.99%
0.99×
Operating expenses
¥103.7M
1.56%
0.95×
Cash and investments
15.14%