161.5
Revenue¥M
369.5
385.4
407.4
420.0
436.3
461.4
480.0
491.2
514.4
524.7
179.1
3.76%
4.13%
89
8.98
Revenue growth%
11.38
12.07
10.39
12.99
12.69
14.06
16.82
17.86
20.41
21.26
21.27
17.86
13.53
10
3.52
Gross margin%
22.03
24.98
22.11
22.48
19.73
21.92
21.30
18.41
20.57
20.49
25.47
20.57
21.61
34
13.84
Operating margin%
5.29
4.07
4.13
6.09
5.17
6.87
9.79
7.94
5.38
3.81
3.65
6.87
5.34
33
12.33
Net margin%
5.01
2.80
4.38
5.30
4.98
3.66
2.44
4.13
5.77
6.47
27.90
4.13
4.68
92
15.74
P/E ratio (avg)x
37.41
36.40
38.08
39.44
36.82
33.23
37.15
39.03
40.87
39.22
36.48
39.03
37.75
73
27.95
EV/EBITx
24.66
24.18
25.17
28.79
30.10
35.32
35.26
37.64
43.63
46.97
24.16
37.64
32.68
65
12.42
FCF yield (avg)%
5.96
7.43
6.74
9.37
10.70
9.96
8.29
10.23
8.09
10.24
12.92
9.96
8.83
44
17.93
FCF margin%
0.40
0.40
0.40
0.40
0.40
2.87
4.90
2.18
0.65
3.12
7.71
2.87
0.53
88
1.477
FCF / Net incomex
0.524
0.495
0.517
0.481
0.515
0.547
0.568
0.548
0.620
0.679
0.114
0.568
0.535
31
18.11
ROIC%
32.21
34.97
36.97
38.57
39.40
41.58
42.87
40.88
41.87
41.68
6.92
41.68
40.14
18
2.45
Return on equity%
13.93
13.81
14.89
16.69
19.52
19.10
17.54
15.12
16.25
16.82
14.20
16.82
16.47
27
26.85
Return on assets%
16.74
16.99
17.29
18.39
17.51
19.88
18.53
19.37
21.50
18.71
21.11
19.37
18.46
10
0.13
EPS¥
0.39
0.42
0.43
0.49
0.57
0.64
0.63
0.73
0.81
0.96
0.13
10.80%
10.40%
—
11.12
EPS growth%
15.73
15.13
14.08
12.93
11.82
14.73
15.89
18.33
16.10
18.62
13.08
16.10
15.43
62
0.48
Bookvalue per sh¥
0.55
0.59
0.64
0.64
0.76
0.90
1.01
1.22
1.46
1.50
0.46
14.61%
10.33%
—
0.15
FCF per share¥
0.28
0.28
0.27
0.26
0.26
0.24
0.24
0.20
0.20
0.21
0.49
(4.49%)
(3.99%)
—
0.34
Dividend per sh¥
0.57
0.56
0.53
0.55
0.53
0.60
0.66
0.75
0.82
0.81
0.41
9.00%
3.57%
—
14.97
Div yield (avg)%
15.04
16.62
15.43
14.66
15.84
16.55
17.14
14.79
15.88
15.65
18.56
15.88
15.74
54
10.93
Payout ratio%
8.71
6.47
6.58
4.74
7.44
8.64
7.78
5.45
4.17
7.00
11.72
7.00
6.79
31
624.5
Shares (diluted)M
563.4
603.4
578.7
608.0
536.7
530.5
515.6
506.3
499.7
485.6
614.1
(1.98%)
(0.89%)
77
24.04
Buyback yield%
26.25
28.64
26.99
29.14
26.54
24.76
26.31
24.98
25.48
27.71
7.11
25.48
26.43
31
0.362
D/E ratiox
0.808
0.781
0.906
1.041
1.033
0.984
1.058
1.212
1.228
1.366
0.478
1.212
1.037
11
75.98
Enterprise value¥M
288.3
299.7
295.9
347.5
347.6
358.4
369.6
426.4
460.9
496.6
490.6
7.39%
7.32%
88
0.139
LT debt¥B
0.769
0.922
1.089
1.105
1.302
1.430
1.416
1.725
1.860
1.835
0.291
7.09%
10.32%
50
Revenue
¥524.7M
4.13%
1.00×
Cost of revenue
¥256.4M
3.86%
0.97×
Operating expenses
¥86.35M
4.59%
1.04×
Cash and investments
17.18%