280.8
Revenue¥M
450.8
458.7
454.6
456.7
458.4
460.8
458.8
468.4
472.3
477.7
291.1
0.83%
0.88%
22
20.10
Revenue growth%
12.65
9.87
12.14
11.78
12.52
13.46
11.56
9.82
9.20
10.76
25.87
10.76
11.67
12
5.71
Gross margin%
17.32
15.40
18.36
18.43
21.06
21.50
21.82
23.75
24.95
27.53
23.45
23.75
21.28
13
28.54
Operating margin%
18.51
20.37
23.34
25.25
25.21
26.20
24.73
21.85
23.65
24.41
16.22
24.41
24.03
63
25.28
Net margin%
27.36
29.29
28.24
29.20
28.64
25.71
28.01
26.23
28.64
28.77
14.28
28.01
28.44
34
28.18
P/E ratio (avg)x
24.09
25.75
25.48
22.09
23.26
24.10
25.62
27.65
25.80
28.00
22.22
25.80
25.55
27
20.86
EV/EBITx
7.784
7.887
7.377
7.699
8.254
9.147
9.265
8.716
8.776
9.582
14.63
9.147
8.485
31
22.30
FCF yield (avg)%
26.95
28.76
27.03
25.89
27.38
25.56
27.16
29.17
28.57
30.19
15.56
28.57
27.27
79
9.09
FCF margin%
24.04
25.76
26.75
26.80
24.59
21.89
21.42
23.20
23.23
22.37
17.01
22.37
23.63
18
0.404
FCF / Net incomex
0.798
0.802
0.786
0.718
0.749
0.797
0.737
0.730
0.806
0.858
1.050
0.797
0.791
71
28.78
ROIC%
8.85
7.89
10.84
13.38
10.83
10.84
12.63
13.59
12.00
14.07
16.29
12.63
11.42
72
20.79
Return on equity%
26.83
26.51
25.14
22.78
24.23
21.35
22.72
24.02
22.91
25.55
21.61
22.91
24.12
80
26.37
Return on assets%
12.91
14.02
12.65
15.39
13.68
14.10
11.14
13.24
11.83
11.69
8.80
11.83
13.08
83
0.08
EPS¥
0.44
0.51
0.53
0.57
0.69
0.67
0.66
0.77
0.79
0.92
0.09
5.91%
7.32%
—
4.16
EPS growth%
35.11
36.20
35.16
33.94
33.06
34.84
37.75
35.90
37.99
40.47
14.69
37.75
35.53
74
0.10
Bookvalue per sh¥
0.12
0.13
0.14
0.13
0.12
0.10
0.09
0.09
0.09
0.09
0.39
(5.74%)
(2.68%)
—
0.37
FCF per share¥
0.16
0.14
0.15
0.16
0.16
0.15
0.15
0.14
0.15
0.14
0.27
(2.49%)
(0.11%)
—
0.42
Dividend per sh¥
0.15
0.15
0.16
0.14
0.14
0.16
0.14
0.12
0.13
0.11
0.26
(4.24%)
(2.53%)
—
17.61
Div yield (avg)%
20.26
17.96
20.51
17.69
19.54
18.17
18.09
20.06
22.72
22.80
27.06
20.06
19.80
94
7.95
Payout ratio%
22.37
23.39
20.58
22.90
24.26
26.09
26.81
28.48
30.67
30.45
22.62
28.48
25.18
62
429.4
Shares (diluted)M
387.5
410.9
416.1
438.0
487.5
453.0
492.0
519.0
475.6
468.3
428.3
(0.80%)
0.89%
24
9.36
Buyback yield%
23.22
23.08
20.45
20.73
23.04
23.01
22.52
23.47
23.85
21.30
20.07
23.01
23.03
19
0.943
D/E ratiox
1.135
1.184
1.249
1.341
1.336
1.320
1.523
1.819
1.937
2.271
0.397
1.819
1.339
47
409.2
Enterprise value¥M
487.1
535.2
628.4
718.1
780.3
757.7
870.3
862.8
834.5
822.4
244.8
1.06%
6.50%
67
146.9
LT debt¥M
291.8
316.0
335.8
334.7
371.6
415.3
382.8
411.5
437.9
503.4
145.2
6.26%
6.52%
79
Revenue
¥477.7M
0.88%
1.00×
Cost of revenue
¥334.4M
0.88%
1.00×
Operating expenses
¥79.23M
1.63%
1.08×
Cash and investments
15.63%