128.6
Revenue¥M
260.4
277.6
300.5
326.5
363.8
395.4
422.2
458.4
492.9
525.7
140.4
7.64%
8.42%
72
26.99
Revenue growth%
0.40
0.40
0.40
0.40
1.12
3.09
5.38
4.78
5.24
4.64
21.83
4.78
2.10
57
16.57
Gross margin%
22.07
21.45
23.85
26.69
28.97
29.26
27.96
26.46
25.15
26.54
29.91
26.54
26.50
53
13.01
Operating margin%
19.92
18.56
17.90
18.54
21.14
20.60
23.46
24.74
25.76
28.40
7.69
24.74
20.87
58
8.63
Net margin%
1.38
0.74
0.50
2.93
5.12
3.25
2.06
1.69
1.26
2.53
4.94
2.06
1.88
16
15.44
P/E ratio (avg)x
43.24
42.90
46.22
50.16
53.51
55.89
62.62
65.37
66.00
65.95
15.56
65.37
54.70
38
11.51
EV/EBITx
50.32
52.25
51.08
49.85
48.71
52.19
50.18
51.15
50.19
54.56
7.867
51.15
50.70
53
20.04
FCF yield (avg)%
24.87
26.77
29.20
28.27
26.18
26.19
25.19
23.64
22.16
24.62
26.59
24.62
25.69
92
29.90
FCF margin%
21.52
21.81
19.58
16.72
16.07
13.63
14.08
13.97
11.10
13.45
12.61
13.63
15.08
94
1.258
FCF / Net incomex
0.822
0.858
0.812
0.838
0.729
0.664
0.577
0.574
0.624
0.548
1.345
0.577
0.696
63
13.41
ROIC%
17.31
19.59
18.24
16.90
17.76
19.71
18.70
18.06
17.95
19.90
5.69
18.70
18.15
24
2.99
Return on equity%
18.08
20.58
22.58
21.58
19.93
20.89
19.46
20.02
20.76
19.07
29.13
20.02
20.30
52
20.60
Return on assets%
20.85
23.03
24.95
24.54
24.85
23.34
23.49
21.78
24.69
27.56
15.77
23.49
24.02
12
0.52
EPS¥
1.07
0.95
0.99
0.91
0.91
0.90
0.84
0.77
0.81
0.71
0.53
(4.68%)
(4.85%)
—
23.70
EPS growth%
3.24
4.40
6.31
6.20
5.58
5.46
3.37
5.70
5.34
6.28
4.55
5.46
5.52
31
1.65
Bookvalue per sh¥
0.96
0.94
1.10
1.25
1.41
1.49
1.73
1.70
1.90
2.02
1.40
7.52%
7.85%
—
1.74
FCF per share¥
0.55
0.59
0.58
0.57
0.68
0.66
0.71
0.73
0.74
0.85
0.93
4.58%
5.90%
—
1.71
Dividend per sh¥
0.87
1.02
0.95
1.01
1.09
1.27
1.35
1.47
1.57
1.58
0.54
7.73%
7.04%
—
25.95
Div yield (avg)%
30.90
28.36
25.88
24.37
22.82
25.21
23.19
24.91
24.46
24.74
24.90
24.74
24.82
62
17.34
Payout ratio%
11.42
11.47
12.59
12.56
14.25
11.51
12.25
13.89
13.73
13.13
19.20
13.13
12.58
93
237.5
Shares (diluted)M
317.5
340.1
345.1
392.3
388.3
414.7
458.2
480.3
433.8
398.6
240.8
0.52%
2.33%
55
19.58
Buyback yield%
5.69
6.74
9.46
9.90
10.98
12.89
13.42
13.85
13.10
10.84
27.90
13.10
10.91
53
0.603
D/E ratiox
0.953
1.015
1.131
1.219
1.378
1.493
1.667
1.779
1.759
1.966
1.774
1.759
1.435
12
399.7
Enterprise value¥M
192.6
178.4
169.1
149.9
141.4
144.6
141.2
131.8
142.4
153.8
274.6
1.69%
(2.24%)
77
544.0
LT debt¥M
251.0
235.5
231.9
237.4
248.8
245.1
265.0
289.8
315.1
281.5
456.0
2.50%
0.43%
95
Revenue
¥525.7M
8.42%
1.00×
Cost of revenue
¥292.3M
8.14%
0.98×
Operating expenses
¥103.7M
8.33%
0.99×
Cash and investments
19.62%