295.5
Revenue¥M
584.2
619.7
658.2
687.2
733.7
786.2
819.2
863.1
899.9
969.9
312.6
5.74%
6.01%
8
10.84
Revenue growth%
3.73
1.33
3.71
5.12
4.41
7.07
8.75
5.77
4.94
6.90
2.37
6.90
5.03
12
15.18
Gross margin%
6.06
7.60
6.63
4.60
1.80
3.16
5.74
4.80
3.60
1.34
17.33
3.60
4.70
80
29.09
Operating margin%
18.69
20.43
18.15
20.09
21.73
20.23
20.78
20.73
21.35
21.98
10.36
20.78
20.58
43
24.62
Net margin%
10.58
12.58
12.34
12.90
10.84
12.79
14.61
13.68
13.27
16.21
10.86
13.68
12.85
94
27.74
P/E ratio (avg)x
38.04
38.36
46.06
48.58
53.35
53.29
52.72
59.15
57.54
68.30
12.36
57.54
53.01
25
33.90
EV/EBITx
21.12
20.12
20.07
18.60
19.60
20.96
20.53
20.46
22.11
21.34
29.96
20.96
20.50
12
28.84
FCF yield (avg)%
17.78
18.30
15.93
15.84
16.35
14.51
14.30
12.61
11.81
12.03
20.26
12.61
15.18
24
25.67
FCF margin%
18.20
16.12
13.67
13.70
16.40
17.81
18.01
18.11
18.28
19.56
28.00
18.11
17.91
59
1.383
FCF / Net incomex
1.035
1.029
1.037
1.126
1.145
1.263
1.375
1.387
1.561
1.699
1.521
1.387
1.204
6
28.85
ROIC%
27.47
28.30
27.57
24.99
23.22
26.09
27.06
27.94
25.38
27.64
14.33
27.06
27.27
92
17.60
Return on equity%
25.52
23.31
24.22
22.01
19.98
21.28
18.35
19.24
17.19
14.65
27.13
18.35
20.63
37
6.69
Return on assets%
5.66
2.78
3.60
1.21
2.52
2.32
3.28
1.31
0.40
3.02
17.24
2.32
2.65
16
0.10
EPS¥
0.31
0.30
0.28
0.30
0.28
0.26
0.28
0.30
0.28
0.28
0.11
(0.07%)
(0.86%)
—
28.24
EPS growth%
18.07
17.16
18.06
17.49
16.58
17.57
19.90
18.59
18.36
15.67
9.03
18.36
17.82
89
0.06
Bookvalue per sh¥
0.20
0.20
0.22
0.24
0.25
0.28
0.27
0.29
0.27
0.27
0.05
1.54%
2.39%
—
0.10
FCF per share¥
0.13
0.13
0.13
0.13
0.13
0.15
0.17
0.18
0.20
0.24
0.08
13.01%
6.08%
—
0.10
Dividend per sh¥
0.10
0.10
0.11
0.11
0.12
0.12
0.12
0.12
0.11
0.10
0.18
(3.80%)
(0.31%)
—
10.61
Div yield (avg)%
22.99
21.06
18.40
20.67
18.47
20.86
21.35
21.73
21.82
20.15
27.43
21.35
20.96
61
15.22
Payout ratio%
14.61
16.66
15.11
14.54
17.35
17.58
16.69
18.96
21.72
22.03
23.64
18.96
17.02
81
1.048
Shares (diluted)B
1.715
1.938
2.202
2.171
2.372
2.403
2.713
3.103
3.302
3.737
1.048
9.51%
9.93%
86
23.44
Buyback yield%
29.08
31.20
28.64
27.29
29.71
32.50
32.66
30.23
29.18
27.29
18.69
30.23
29.44
41
0.998
D/E ratiox
1.134
1.108
0.978
1.040
1.039
1.048
1.105
1.117
1.030
1.068
1.427
1.068
1.058
27
570.5
Enterprise value¥M
414.0
437.9
448.1
477.6
505.4
480.3
490.1
519.8
505.5
487.3
813.8
(0.73%)
1.08%
62
0.125
LT debt¥B
1.146
1.236
1.504
1.573
1.820
2.191
2.517
3.022
3.139
3.529
0.356
14.16%
13.79%
44
Revenue
¥969.9M
6.01%
1.00×
Cost of revenue
¥552.1M
5.73%
0.97×
Operating expenses
¥196.6M
6.06%
1.00×
Goodwill & intangibles
18.73%
Cash and investments
17.14%
Spread over hurdle
(1.65%)