650.4
Revenue¥M
454.7
474.8
496.5
531.7
573.9
596.5
642.5
688.0
732.3
786.1
704.2
6.49%
6.14%
63
8.04
Revenue growth%
14.28
14.94
16.93
14.60
12.71
9.84
11.44
13.94
12.02
13.03
16.92
12.02
13.48
67
7.59
Gross margin%
23.20
22.14
23.59
26.19
28.96
31.46
29.66
31.85
28.86
28.79
22.34
29.66
28.82
57
14.71
Operating margin%
14.77
13.72
15.37
12.38
12.86
12.85
13.62
16.60
16.63
15.67
29.12
15.67
14.24
94
15.46
Net margin%
14.91
13.59
13.01
15.72
18.03
16.29
19.19
21.57
20.89
22.07
17.07
20.89
17.16
66
19.02
P/E ratio (avg)x
24.27
25.14
27.09
27.96
26.39
24.05
22.11
20.42
19.64
18.75
37.03
20.42
24.16
73
36.33
EV/EBITx
27.22
27.21
23.94
26.40
25.88
26.02
25.84
23.53
24.49
26.11
9.838
25.84
25.95
26
23.54
FCF yield (avg)%
22.99
24.68
23.78
22.19
22.80
23.43
25.42
28.14
29.53
28.76
10.39
28.14
24.23
90
19.80
FCF margin%
3.34
3.04
4.21
5.25
2.62
5.51
7.82
10.50
9.00
7.99
13.53
7.99
5.38
33
1.787
FCF / Net incomex
0.812
0.774
0.736
0.723
0.779
0.683
0.643
0.630
0.627
0.613
0.788
0.630
0.703
61
11.09
ROIC%
33.41
35.54
35.91
37.67
37.17
38.02
41.01
43.65
43.07
40.69
13.98
41.01
37.84
89
18.83
Return on equity%
33.30
31.51
30.88
30.81
31.90
33.63
36.58
39.41
40.14
41.06
5.13
39.41
33.46
24
22.57
Return on assets%
25.65
26.24
25.75
26.32
24.97
25.90
24.60
22.59
20.55
19.46
17.67
22.59
25.31
46
0.67
EPS¥
0.68
0.68
0.76
0.78
0.71
0.66
0.60
0.63
0.60
0.55
0.70
(5.02%)
(2.45%)
—
29.73
EPS growth%
28.72
27.31
27.11
29.15
27.56
28.98
26.21
27.81
27.89
28.11
26.70
27.89
27.85
16
0.22
Bookvalue per sh¥
0.27
0.29
0.29
0.31
0.31
0.31
0.30
0.33
0.32
0.33
0.78
1.17%
3.17%
—
0.62
FCF per share¥
0.83
0.89
0.86
0.97
0.91
0.95
0.96
0.93
0.94
1.03
0.63
2.58%
1.30%
—
0.30
Dividend per sh¥
0.30
0.33
0.35
0.35
0.33
0.30
0.30
0.28
0.25
0.26
0.56
(4.74%)
(2.34%)
—
22.61
Div yield (avg)%
18.61
20.37
23.14
22.26
19.30
17.35
15.20
17.16
18.47
17.12
2.16
17.16
18.54
81
25.04
Payout ratio%
20.17
19.53
16.94
15.59
16.31
19.02
19.66
22.06
24.75
22.99
10.84
22.06
19.60
28
303.9
Shares (diluted)M
207.6
203.3
207.2
190.5
204.3
194.6
173.8
181.9
189.9
196.3
301.3
(0.80%)
(0.34%)
47
12.87
Buyback yield%
7.16
5.22
3.85
6.28
7.30
8.79
8.19
7.72
5.01
3.17
23.77
7.72
6.72
67
0.895
D/E ratiox
1.135
1.361
1.350
1.425
1.562
1.577
1.679
1.758
1.927
2.209
1.416
1.758
1.569
62
492.3
Enterprise value¥M
406.4
431.6
384.4
353.6
351.8
320.1
279.9
241.4
257.3
245.4
418.0
(6.95%)
(4.70%)
45
0.336
LT debt¥B
0.557
0.633
0.734
0.707
0.778
0.894
1.060
1.127
1.219
1.357
0.683
11.76%
9.70%
71
Revenue
¥786.1M
6.14%
1.00×
Cost of revenue
¥509.3M
5.76%
0.96×
Operating expenses
¥109.8M
7.40%
1.13×
Cash and investments
21.20%
Goodwill & intangibles
18.17%