422.3
Revenue¥M
386.1
390.8
391.3
395.6
394.5
406.2
405.3
398.5
407.1
415.9
454.8
1.06%
0.86%
49
23.70
Revenue growth%
21.98
23.71
26.71
27.89
29.02
32.01
30.26
30.85
33.75
35.10
29.62
32.01
29.64
45
15.38
Gross margin%
16.57
16.98
18.72
16.23
18.94
18.51
21.14
20.47
19.93
18.00
6.85
19.93
18.62
41
10.57
Operating margin%
1.00
1.84
2.05
3.80
6.52
5.72
5.12
5.45
7.39
4.55
9.79
5.45
4.84
82
28.62
Net margin%
13.05
10.94
13.07
11.90
10.36
12.39
14.44
15.54
15.57
17.14
12.16
15.54
13.06
54
20.73
P/E ratio (avg)x
11.68
13.69
16.14
18.10
19.27
20.38
21.85
24.44
25.52
28.47
28.70
24.44
19.82
68
37.84
EV/EBITx
44.92
52.36
53.08
52.84
61.65
59.23
63.17
69.37
80.76
95.25
14.46
69.37
60.44
78
6.93
FCF yield (avg)%
13.20
11.36
9.53
10.30
10.35
9.99
10.80
10.16
8.90
7.96
2.33
9.99
10.23
34
21.91
FCF margin%
18.16
18.15
16.27
18.73
16.87
17.06
17.52
19.94
19.16
19.18
3.53
19.16
18.15
27
1.092
FCF / Net incomex
0.390
0.376
0.397
0.378
0.359
0.331
0.357
0.339
0.376
0.358
1.515
0.357
0.367
40
14.57
ROIC%
19.42
20.38
19.62
17.89
16.82
17.79
15.47
13.81
14.26
15.56
15.05
15.47
17.31
32
2.86
Return on equity%
9.43
7.70
6.36
7.32
9.50
11.74
12.45
14.19
16.38
17.51
27.52
14.19
10.62
65
28.75
Return on assets%
2.53
1.89
2.74
4.22
4.99
4.80
6.34
8.96
9.58
9.32
21.43
8.96
4.90
33
0.31
EPS¥
0.70
0.76
0.81
0.69
0.72
0.62
0.66
0.57
0.59
0.61
0.32
(3.38%)
(1.59%)
—
5.51
EPS growth%
13.34
11.96
10.15
11.39
12.55
12.44
14.69
16.39
14.02
14.56
4.73
14.56
12.95
33
1.34
Bookvalue per sh¥
1.28
1.36
1.38
1.52
1.43
1.51
1.62
1.53
1.50
1.47
1.23
0.49%
2.37%
—
1.08
FCF per share¥
0.32
0.30
0.30
0.34
0.37
0.34
0.34
0.35
0.34
0.36
0.21
(0.32%)
2.19%
—
0.48
Dividend per sh¥
1.00
1.06
0.99
1.08
0.98
1.00
1.04
1.04
1.07
0.96
0.31
(0.52%)
0.08%
—
20.35
Div yield (avg)%
21.64
19.16
19.38
21.96
21.82
19.30
18.75
18.38
19.67
21.09
12.03
19.30
19.52
70
10.51
Payout ratio%
26.61
26.11
26.69
25.34
26.28
27.56
26.22
27.76
25.62
26.12
5.14
26.22
26.25
73
0.424
Shares (diluted)B
0.639
0.684
0.817
0.975
1.162
1.343
1.476
1.744
2.050
2.183
0.411
13.44%
14.05%
36
20.86
Buyback yield%
21.45
21.43
20.94
23.27
26.17
27.10
28.35
31.29
34.12
36.79
11.53
31.29
26.63
28
0.602
D/E ratiox
0.468
0.492
0.512
0.570
0.620
0.598
0.594
0.634
0.622
0.626
0.999
0.622
0.596
84
230.8
Enterprise value¥M
369.6
380.3
385.5
360.2
365.7
400.0
440.3
390.5
396.9
446.0
41.03
4.05%
0.79%
48
499.6
LT debt¥M
46.94
54.97
61.37
67.12
72.19
79.68
82.11
80.92
80.94
83.20
416.6
2.88%
6.67%
70
Revenue
¥415.9M
0.86%
1.00×
Cost of revenue
¥218.6M
0.99%
1.01×
Operating expenses
¥91.05M
1.00%
1.01×
Cash and investments
17.89%
Goodwill & intangibles
17.76%