865.1
Revenue¥M
467.4
487.2
512.0
528.0
545.9
575.5
607.6
629.7
657.6
678.1
893.2
4.43%
4.14%
35
10.00
Revenue growth%
8.81
9.01
9.65
8.75
8.88
10.43
9.94
9.59
9.87
11.10
7.63
9.94
9.62
43
3.78
Gross margin%
36.68
34.10
32.26
29.68
31.29
31.58
32.60
30.62
31.94
33.69
10.69
31.94
32.10
25
29.20
Operating margin%
20.60
20.94
20.55
22.43
23.31
25.10
26.08
27.05
26.55
27.69
29.94
26.55
24.21
10
29.10
Net margin%
1.69
1.59
3.26
0.75
2.45
5.15
6.14
4.74
5.02
5.01
22.66
5.02
4.00
16
13.72
P/E ratio (avg)x
28.14
28.30
25.08
22.92
21.18
19.00
17.80
19.46
17.87
15.86
10.16
17.87
20.32
93
31.81
EV/EBITx
20.37
20.61
22.25
21.21
22.88
26.01
24.89
27.13
27.41
24.83
29.62
26.01
23.86
82
11.09
FCF yield (avg)%
5.25
3.49
5.87
7.20
8.23
7.19
4.98
6.36
7.39
7.05
27.68
7.05
6.70
82
9.36
FCF margin%
0.40
0.40
2.72
4.10
5.50
7.20
9.83
7.27
6.12
7.17
26.13
7.20
5.81
78
0.485
FCF / Net incomex
1.375
1.211
1.317
1.200
1.109
1.018
1.043
1.077
1.200
1.287
1.735
1.077
1.200
68
27.91
ROIC%
19.83
22.59
22.15
19.42
17.75
18.50
19.13
16.13
16.75
15.10
27.34
16.75
18.81
35
9.77
Return on equity%
8.78
6.46
9.09
6.23
5.94
3.45
2.10
4.78
2.25
0.40
16.85
2.25
5.36
28
24.43
Return on assets%
15.31
16.96
18.92
20.08
17.58
14.62
14.25
16.15
15.23
15.06
20.59
15.06
15.73
67
0.29
EPS¥
0.41
0.44
0.42
0.46
0.46
0.50
0.50
0.56
0.53
0.57
0.33
4.24%
3.27%
—
13.16
EPS growth%
4.69
7.30
4.36
2.53
0.41
0.40
0.92
0.40
1.82
2.22
24.36
0.92
2.02
70
0.21
Bookvalue per sh¥
0.38
0.44
0.44
0.42
0.44
0.48
0.48
0.51
0.52
0.60
0.30
6.71%
4.73%
—
0.34
FCF per share¥
0.20
0.19
0.18
0.17
0.19
0.20
0.22
0.25
0.26
0.27
0.17
7.51%
2.39%
—
0.23
Dividend per sh¥
0.57
0.53
0.58
0.52
0.51
0.55
0.51
0.46
0.48
0.47
0.12
(1.51%)
(1.41%)
—
9.23
Div yield (avg)%
4.63
2.74
1.44
1.93
4.64
6.13
8.63
5.91
5.84
6.71
19.05
6.13
5.24
28
23.07
Payout ratio%
18.07
16.59
15.41
14.37
13.59
15.20
14.43
15.82
18.15
16.87
2.76
15.82
15.61
49
1.029
Shares (diluted)B
0.934
0.972
0.996
1.057
0.962
0.945
0.856
0.891
0.853
0.900
0.996
(1.34%)
(0.99%)
13
15.85
Buyback yield%
11.91
10.39
10.94
12.38
12.38
14.25
15.76
18.56
19.23
18.69
22.09
18.56
13.32
22
0.538
D/E ratiox
0.202
0.206
0.220
0.234
0.219
0.207
0.224
0.241
0.236
0.236
1.437
0.236
0.222
31
215.8
Enterprise value¥M
506.4
557.5
541.4
632.8
693.2
661.4
720.8
724.6
805.0
818.1
331.3
3.37%
4.50%
87
0.323
LT debt¥B
0.646
0.693
0.747
0.871
0.932
1.071
1.093
1.186
1.112
1.215
0.562
5.45%
7.82%
60
Revenue
¥678.1M
4.14%
1.00×
Cost of revenue
¥364.9M
4.04%
0.99×
Operating expenses
¥84.26M
4.81%
1.07×
Goodwill & intangibles
22.38%
Cash and investments
14.73%