198.4
Revenue¥M
126.4
135.4
144.9
156.7
162.0
169.0
177.3
184.0
193.6
203.8
221.7
4.69%
5.40%
81
21.26
Revenue growth%
23.76
23.53
22.50
23.22
24.19
22.89
24.41
26.81
27.48
25.89
27.37
25.89
23.98
62
25.83
Gross margin%
7.64
6.23
7.97
9.02
10.72
12.20
9.86
8.14
7.66
10.52
8.26
9.86
8.58
13
7.80
Operating margin%
14.48
14.94
14.39
17.37
18.74
21.72
21.53
23.05
25.96
25.58
12.57
23.05
20.13
64
7.71
Net margin%
25.63
23.32
23.32
20.58
22.94
22.05
24.00
23.41
20.85
20.24
27.90
22.05
23.13
86
6.566
P/E ratio (avg)x
20.47
23.97
28.28
27.28
31.10
30.09
34.21
34.06
35.54
35.56
12.65
34.21
30.60
5
23.58
EV/EBITx
10.75
10.22
10.97
9.399
9.442
8.199
7.958
7.861
7.635
7.445
20.67
7.861
8.799
7
9.41
FCF yield (avg)%
15.87
17.42
16.23
16.82
15.05
17.16
19.02
16.13
15.28
17.40
25.98
17.16
16.52
42
29.10
FCF margin%
6.59
7.05
6.19
5.36
8.32
9.59
8.53
7.32
10.28
7.74
26.64
8.53
7.53
71
0.837
FCF / Net incomex
0.654
0.584
0.622
0.701
0.637
0.652
0.652
0.630
0.566
0.562
0.666
0.630
0.633
64
5.04
ROIC%
31.09
28.16
28.24
31.09
30.42
28.88
26.12
24.83
25.97
24.22
27.53
25.97
28.20
16
19.42
Return on equity%
3.24
3.17
2.45
0.81
2.56
4.12
5.95
3.82
1.68
2.98
22.76
3.82
3.07
30
25.49
Return on assets%
23.53
23.76
22.13
20.54
21.22
21.08
22.30
21.01
23.15
24.37
27.28
22.30
22.21
14
0.73
EPS¥
0.47
0.54
0.58
0.56
0.64
0.67
0.74
0.71
0.70
0.78
0.76
4.25%
4.91%
—
7.11
EPS growth%
10.86
12.84
10.15
9.30
11.88
13.77
16.45
17.80
19.73
20.04
14.33
17.80
13.30
44
1.23
Bookvalue per sh¥
1.05
1.19
1.19
1.21
1.36
1.41
1.36
1.43
1.46
1.39
1.45
0.55%
2.69%
—
0.32
FCF per share¥
0.73
0.83
0.83
0.98
1.05
1.07
1.20
1.22
1.40
1.53
0.49
7.87%
8.80%
—
1.43
Dividend per sh¥
1.82
1.98
2.26
2.44
2.35
2.62
2.47
2.34
2.30
2.30
0.67
(0.39%)
1.38%
—
21.64
Div yield (avg)%
16.37
14.68
13.61
13.91
13.82
16.20
14.13
13.96
15.27
17.10
11.82
15.27
14.40
47
23.64
Payout ratio%
28.33
27.22
26.04
27.83
29.61
29.48
30.61
33.50
33.18
35.35
15.62
33.18
29.55
58
157.2
Shares (diluted)M
213.0
221.3
230.1
243.8
256.8
261.6
264.2
263.9
270.9
309.6
160.4
3.81%
4.65%
88
16.30
Buyback yield%
19.38
21.95
19.97
20.60
22.21
22.17
20.05
19.23
19.07
18.46
16.12
19.23
20.01
70
0.161
D/E ratiox
1.349
1.382
1.300
1.449
1.505
1.700
1.589
1.744
1.881
1.763
1.777
1.744
1.547
91
128.4
Enterprise value¥M
254.1
243.8
271.1
319.7
360.7
410.1
443.7
448.7
490.7
505.9
109.0
7.00%
7.98%
76
65.50
LT debt¥M
54.84
50.66
52.64
55.00
61.44
58.91
62.01
67.19
64.82
63.55
105.1
0.68%
1.76%
38
Revenue
¥203.8M
5.40%
1.00×
Cost of revenue
¥122.6M
5.58%
1.02×
Operating expenses
¥43.06M
5.30%
0.99×
Cash and investments
15.16%