405.4
Revenue¥M
303.9
317.8
336.7
352.6
367.6
384.1
399.1
428.8
459.3
472.4
415.7
5.15%
5.13%
44
29.86
Revenue growth%
6.83
5.76
8.57
7.84
10.39
7.68
10.40
12.17
13.24
12.82
20.02
12.17
9.48
67
11.86
Gross margin%
10.93
10.98
10.21
8.75
7.97
6.30
7.37
9.25
8.13
6.04
11.37
7.37
8.44
23
13.02
Operating margin%
30.77
31.63
31.28
32.83
32.68
31.05
32.44
31.94
33.85
32.61
27.51
32.44
32.19
74
2.01
Net margin%
18.55
21.26
19.77
18.42
18.22
19.62
21.84
22.60
21.17
22.24
12.98
21.84
20.47
66
26.41
P/E ratio (avg)x
30.33
27.35
27.82
27.21
27.74
25.92
23.76
21.40
21.84
20.08
25.45
21.84
26.56
65
9.919
EV/EBITx
15.25
14.97
16.22
14.89
14.89
13.45
12.91
12.14
11.35
12.06
13.05
12.14
14.17
34
3.12
FCF yield (avg)%
24.50
26.57
23.92
25.57
24.89
27.83
30.57
31.69
31.65
33.13
15.93
31.65
27.20
48
5.41
FCF margin%
28.25
25.62
25.30
26.46
28.49
26.08
23.55
24.86
26.82
26.42
15.68
26.08
26.25
54
1.035
FCF / Net incomex
1.421
1.262
1.373
1.442
1.413
1.527
1.458
1.579
1.654
1.653
0.655
1.579
1.450
22
2.27
ROIC%
20.54
22.32
21.14
22.34
24.53
27.13
29.11
26.47
27.85
30.11
14.84
27.85
25.50
43
29.43
Return on equity%
21.05
20.95
20.12
22.42
20.40
20.49
19.18
21.90
20.41
18.54
28.53
20.41
20.45
80
27.45
Return on assets%
9.30
9.90
9.65
7.06
5.81
8.44
6.44
4.26
6.14
8.98
12.48
6.44
7.75
88
1.85
EPS¥
1.96
1.89
2.05
2.10
1.96
2.04
2.20
2.11
2.04
2.06
2.05
1.05%
1.47%
—
16.55
EPS growth%
0.40
0.40
0.89
0.40
2.70
0.40
0.40
1.96
3.79
2.65
9.10
1.96
0.64
63
0.40
Bookvalue per sh¥
0.36
0.36
0.33
0.32
0.35
0.39
0.39
0.37
0.39
0.42
0.82
3.55%
1.21%
—
1.39
FCF per share¥
1.15
1.13
1.10
1.24
1.39
1.50
1.37
1.50
1.56
1.50
0.67
1.67%
3.15%
—
1.25
Dividend per sh¥
1.47
1.52
1.40
1.33
1.32
1.27
1.27
1.27
1.27
1.20
1.06
(1.85%)
(2.38%)
—
19.74
Div yield (avg)%
7.80
6.62
3.80
5.60
4.36
6.93
3.98
1.14
0.40
1.69
13.99
1.69
4.17
45
17.68
Payout ratio%
6.01
6.47
6.04
6.19
4.33
4.39
5.61
4.39
5.94
8.92
25.88
5.61
5.98
30
120.3
Shares (diluted)M
93.27
89.94
91.15
85.98
93.17
86.40
85.14
90.81
95.38
82.04
123.1
(2.51%)
(1.57%)
63
4.86
Buyback yield%
28.44
30.75
27.99
28.75
31.61
34.43
33.46
36.33
39.21
36.61
2.58
36.33
32.53
52
1.259
D/E ratiox
0.143
0.151
0.162
0.166
0.180
0.204
0.235
0.270
0.290
0.317
0.753
0.270
0.192
9
68.32
Enterprise value¥M
114.9
137.8
152.7
160.1
190.7
217.4
234.1
258.0
269.8
317.0
217.6
10.69%
11.62%
82
344.4
LT debt¥M
181.3
174.1
192.2
202.9
215.0
247.7
278.2
274.4
273.4
309.7
361.5
7.58%
6.97%
76
Revenue
¥472.4M
5.13%
1.00×
Cost of revenue
¥247.7M
5.49%
1.03×
Operating expenses
¥79.62M
4.45%
0.94×
Goodwill & intangibles
16.83%
Cash and investments
15.64%