546.5
Revenue¥M
332.1
353.4
390.8
417.9
451.2
481.2
515.9
562.3
611.0
656.1
607.0
7.78%
8.15%
34
23.29
Revenue growth%
6.01
8.94
7.62
7.88
7.85
10.10
9.92
9.79
8.07
6.76
18.78
9.79
7.97
51
3.22
Gross margin%
12.44
15.33
17.66
19.62
20.12
18.50
18.93
19.17
18.91
18.73
24.27
18.91
18.82
87
5.66
Operating margin%
13.46
14.58
15.64
16.78
18.14
18.61
15.89
16.41
16.12
17.28
22.42
16.41
16.26
86
29.93
Net margin%
24.42
24.30
26.50
24.00
24.89
25.55
28.31
28.97
26.69
29.00
15.88
28.31
26.02
76
32.44
P/E ratio (avg)x
17.82
15.50
16.73
17.79
18.74
18.74
19.02
21.04
18.36
16.92
21.69
18.74
18.09
44
7.565
EV/EBITx
25.30
24.29
24.73
26.24
26.05
26.01
22.58
19.11
16.26
16.65
25.84
19.11
24.51
78
4.89
FCF yield (avg)%
21.93
24.47
27.12
26.56
28.46
28.98
27.75
30.74
29.49
27.89
20.02
28.98
27.82
93
13.13
FCF margin%
9.92
10.37
9.07
7.45
10.19
9.48
12.20
14.85
15.17
15.53
19.21
14.85
10.28
76
1.179
FCF / Net incomex
0.661
0.576
0.507
0.455
0.401
0.358
0.374
0.366
0.314
0.292
0.253
0.358
0.387
48
2.58
ROIC%
7.46
7.75
8.06
6.06
3.25
4.34
2.73
0.71
0.40
0.40
27.53
0.71
3.79
91
2.82
Return on equity%
5.64
4.53
3.92
1.63
0.40
2.92
3.02
5.85
5.03
5.83
12.98
5.03
4.23
32
3.29
Return on assets%
11.33
9.93
11.68
9.41
8.44
6.15
4.03
2.45
0.40
0.40
14.93
2.45
7.29
75
0.38
EPS¥
0.41
0.43
0.43
0.44
0.46
0.50
0.51
0.53
0.59
0.62
0.39
6.09%
4.17%
—
14.94
EPS growth%
11.62
13.66
12.24
12.48
14.72
16.87
14.27
11.32
9.25
7.28
4.82
11.32
12.36
41
0.06
Bookvalue per sh¥
0.18
0.19
0.21
0.19
0.22
0.21
0.23
0.22
0.20
0.19
0.46
(2.37%)
0.18%
—
0.08
FCF per share¥
0.42
0.46
0.53
0.54
0.63
0.69
0.72
0.83
0.98
1.00
0.23
9.85%
9.13%
—
0.32
Dividend per sh¥
0.26
0.30
0.36
0.38
0.46
0.51
0.51
0.62
0.74
0.78
0.38
10.91%
11.96%
—
7.89
Div yield (avg)%
23.26
20.41
18.45
20.99
19.01
19.29
16.59
15.15
15.03
12.27
11.71
15.15
18.73
11
17.87
Payout ratio%
19.77
19.61
17.17
15.73
16.92
18.10
20.47
21.39
21.99
23.85
25.24
21.39
19.69
71
0.799
Shares (diluted)B
1.014
0.927
0.890
0.980
0.960
0.953
0.926
0.979
0.907
0.947
0.797
(0.28%)
(1.61%)
82
5.56
Buyback yield%
12.36
12.52
13.07
11.98
13.55
12.02
14.01
13.78
11.15
13.35
11.08
13.35
12.80
91
0.301
D/E ratiox
1.580
1.535
1.605
1.850
1.879
2.203
2.219
2.107
2.445
2.301
1.130
2.219
1.993
84
241.3
Enterprise value¥M
314.4
304.5
337.3
331.9
351.6
330.5
305.2
276.9
269.9
255.8
183.0
(6.16%)
(1.95%)
24
51.38
LT debt¥M
447.9
490.3
473.9
411.7
444.5
439.2
449.0
435.1
413.8
413.6
133.1
(1.43%)
(1.80%)
32
Revenue
¥656.1M
8.15%
1.00×
Cost of revenue
¥313.0M
7.61%
0.95×
Operating expenses
¥168.6M
8.77%
1.06×
Cash and investments
16.92%