660.5
Revenue¥M
476.5
510.0
546.1
594.1
641.3
704.8
751.7
812.2
878.7
933.9
694.2
7.81%
7.68%
75
15.49
Revenue growth%
28.12
28.64
28.46
25.53
24.32
25.42
23.69
23.12
24.03
23.44
15.84
23.69
24.87
36
2.34
Gross margin%
16.04
16.47
18.85
17.34
17.34
17.49
15.50
14.38
15.15
12.96
16.14
15.15
16.25
41
29.06
Operating margin%
16.24
13.34
13.28
14.40
11.64
14.47
15.26
17.48
20.02
22.76
10.86
17.48
14.86
52
2.60
Net margin%
2.75
2.24
2.21
0.98
3.69
4.32
1.44
0.76
0.77
0.40
21.22
0.77
1.82
58
25.46
P/E ratio (avg)x
45.05
50.82
53.90
54.52
63.92
60.91
69.90
70.89
77.24
83.73
7.666
70.89
62.42
31
27.58
EV/EBITx
14.80
14.44
16.02
17.60
19.06
18.91
20.95
20.28
18.54
20.93
35.45
20.28
18.72
16
23.74
FCF yield (avg)%
11.63
10.95
12.95
12.04
9.22
11.14
8.91
8.49
6.98
6.01
11.43
8.49
10.09
79
6.06
FCF margin%
16.63
14.89
16.59
13.79
14.37
13.38
14.10
16.20
16.48
15.05
3.78
15.05
14.97
25
0.123
FCF / Net incomex
0.299
0.309
0.283
0.297
0.264
0.227
0.195
0.187
0.171
0.166
1.102
0.187
0.246
69
16.88
ROIC%
21.71
19.34
19.01
17.22
14.55
14.75
15.70
16.99
16.37
18.70
28.13
16.37
17.11
31
13.63
Return on equity%
23.84
23.48
26.47
27.68
26.97
25.41
25.69
24.21
25.88
24.88
7.07
25.41
25.55
19
8.06
Return on assets%
8.46
10.40
11.25
12.37
13.87
14.13
14.99
14.77
17.73
15.25
4.39
14.99
14.00
46
0.05
EPS¥
0.04
0.04
0.04
0.05
0.04
0.04
0.04
0.04
0.04
0.04
0.05
(1.68%)
(0.66%)
—
9.64
EPS growth%
21.84
19.26
16.45
13.48
14.38
11.76
12.26
12.32
14.82
15.69
21.10
12.32
14.60
51
0.04
Bookvalue per sh¥
0.12
0.11
0.12
0.11
0.11
0.10
0.10
0.10
0.10
0.12
0.07
1.81%
(1.26%)
—
0.19
FCF per share¥
0.12
0.14
0.17
0.17
0.20
0.21
0.25
0.28
0.29
0.31
0.10
8.66%
11.41%
—
0.14
Dividend per sh¥
0.15
0.13
0.12
0.12
0.11
0.11
0.10
0.09
0.10
0.11
0.19
(0.69%)
(2.60%)
—
14.72
Div yield (avg)%
18.38
15.71
17.97
18.43
16.48
13.70
13.15
11.08
13.78
12.46
4.36
13.15
14.75
60
19.48
Payout ratio%
25.28
26.69
25.21
24.77
25.49
23.11
22.08
20.01
21.65
19.94
14.05
21.65
23.94
24
4.324
Shares (diluted)B
3.431
2.992
3.020
3.266
2.991
2.565
2.777
3.011
3.242
3.250
4.434
1.67%
0.24%
12
19.15
Buyback yield%
14.53
14.43
14.51
12.53
11.72
10.23
8.32
6.73
4.36
3.94
6.97
6.73
10.97
92
1.400
D/E ratiox
0.668
0.682
0.700
0.710
0.748
0.803
0.731
0.673
0.719
0.699
1.424
0.719
0.705
40
216.3
Enterprise value¥M
476.7
426.4
414.6
372.7
392.0
400.5
371.4
362.2
352.8
352.6
59.87
(2.10%)
(3.48%)
63
533.0
LT debt¥M
212.7
199.7
194.9
181.5
201.5
191.2
209.9
221.7
252.6
271.4
105.6
6.14%
1.67%
56
Revenue
¥933.9M
7.68%
1.00×
Cost of revenue
¥625.1M
7.40%
0.98×
Operating expenses
¥168.4M
8.40%
1.07×
Goodwill & intangibles
15.81%
Cash and investments
14.48%