95.86
Revenue¥M
312.8
326.0
338.8
346.1
351.8
356.7
365.9
377.1
394.9
409.9
101.1
3.10%
3.00%
25
6.13
Revenue growth%
23.21
23.49
23.03
22.19
22.60
24.65
22.09
19.27
21.69
18.88
22.33
21.69
22.39
34
22.13
Gross margin%
23.41
24.36
22.86
23.52
21.94
22.68
20.87
19.77
17.78
18.09
29.96
19.77
22.31
74
26.26
Operating margin%
4.60
3.98
3.37
0.92
3.64
2.29
4.39
5.44
3.94
3.04
4.76
3.94
3.79
71
4.95
Net margin%
23.78
24.65
26.39
23.67
25.64
28.05
26.41
27.96
28.45
26.29
12.09
27.96
26.34
79
13.37
P/E ratio (avg)x
15.76
14.97
16.22
19.01
21.51
23.14
23.58
24.06
23.55
25.00
27.16
23.58
22.32
71
20.13
EV/EBITx
6.560
5.962
5.121
4.457
4.399
4.413
4.781
4.423
4.324
4.458
13.83
4.423
4.458
14
5.70
FCF yield (avg)%
21.29
21.76
21.12
19.53
19.97
20.79
18.92
20.21
18.70
20.87
20.96
20.21
20.50
69
17.00
FCF margin%
9.06
10.88
8.65
10.35
10.18
10.34
10.21
12.91
13.65
13.01
11.94
12.91
10.35
37
0.228
FCF / Net incomex
0.413
0.411
0.432
0.406
0.435
0.441
0.433
0.438
0.453
0.484
0.123
0.441
0.434
10
11.10
ROIC%
12.00
9.25
9.43
10.21
12.32
11.10
10.56
9.37
11.26
11.01
6.25
11.01
10.79
79
23.39
Return on equity%
26.13
26.67
28.47
27.25
30.00
32.64
33.24
32.26
29.80
28.43
22.04
32.26
29.14
90
18.00
Return on assets%
23.83
24.51
22.92
25.22
26.75
28.84
28.70
26.47
24.65
27.22
6.87
27.22
25.85
63
0.53
EPS¥
0.54
0.60
0.61
0.59
0.69
0.69
0.78
0.85
0.98
0.98
0.56
7.29%
7.58%
—
13.16
EPS growth%
28.21
27.47
25.97
28.80
30.94
32.92
32.86
30.85
33.49
33.73
15.52
32.92
30.90
21
0.81
Bookvalue per sh¥
1.53
1.60
1.74
1.99
2.05
2.40
2.57
2.72
3.20
3.56
1.78
11.70%
10.64%
—
0.55
FCF per share¥
0.90
1.02
1.12
1.21
1.32
1.30
1.28
1.41
1.28
1.29
1.14
(0.53%)
3.62%
—
1.61
Dividend per sh¥
0.87
0.88
0.93
0.81
0.81
0.85
0.79
0.81
0.72
0.76
1.33
(1.34%)
(2.48%)
—
16.87
Div yield (avg)%
14.79
13.91
14.01
12.20
13.03
12.58
12.58
10.78
11.38
10.80
25.20
11.38
12.58
68
27.46
Payout ratio%
18.53
21.07
20.90
21.33
23.21
22.99
25.08
27.72
25.44
22.93
4.19
25.08
22.96
60
151.3
Shares (diluted)M
195.7
194.3
229.3
241.0
230.7
263.1
280.8
270.8
275.1
292.0
153.4
4.82%
4.56%
94
26.22
Buyback yield%
22.14
22.94
20.23
18.30
17.76
20.66
22.97
22.34
23.51
21.10
23.57
22.34
21.62
43
0.410
D/E ratiox
0.633
0.665
0.631
0.628
0.656
0.699
0.678
0.629
0.637
0.620
0.801
0.637
0.635
82
24.64
Enterprise value¥M
59.55
65.25
64.99
72.81
76.43
74.01
77.21
86.82
93.21
88.55
290.1
2.99%
4.65%
94
139.6
LT debt¥M
385.3
436.4
407.9
426.2
398.1
399.3
386.4
394.1
450.7
465.0
141.6
3.16%
1.37%
95
Revenue
¥409.9M
3.00%
1.00×
Cost of revenue
¥271.3M
2.88%
0.99×
Operating expenses
¥79.55M
3.04%
1.00×
Cash and investments
18.79%
Goodwill & intangibles
18.51%