0.839
Revenue¥B
0.655
0.697
0.748
0.810
0.856
0.921
0.971
1.019
1.054
1.131
0.868
5.73%
6.16%
67
8.34
Revenue growth%
16.97
14.07
14.83
14.46
12.11
14.58
12.60
11.22
12.65
10.17
3.56
12.60
13.36
58
10.22
Gross margin%
21.88
23.67
23.52
25.85
24.98
25.75
27.33
28.18
30.78
28.12
23.68
28.12
25.80
59
9.63
Operating margin%
13.45
15.12
16.90
16.39
17.81
17.98
15.32
16.44
16.82
17.05
14.65
16.82
16.63
43
6.02
Net margin%
16.51
17.72
20.13
22.31
23.83
21.58
19.81
16.97
18.38
19.81
12.84
19.81
19.81
45
16.73
P/E ratio (avg)x
25.89
23.36
21.95
22.10
24.88
22.70
22.84
22.16
23.61
22.41
19.80
22.70
22.77
50
7.413
EV/EBITx
38.16
42.72
40.16
40.59
36.91
39.27
39.81
40.43
39.93
42.11
25.19
39.93
40.04
67
2.62
FCF yield (avg)%
15.75
18.41
18.11
17.58
19.16
18.39
21.21
20.90
23.89
22.82
21.68
21.21
18.79
11
5.43
FCF margin%
1.15
3.96
1.10
2.39
2.23
2.02
3.39
1.79
1.19
0.52
19.45
1.79
1.90
55
0.896
FCF / Net incomex
1.061
0.926
0.973
1.054
0.981
0.854
0.882
0.759
0.760
0.794
0.338
0.794
0.904
77
27.11
ROIC%
23.89
22.66
21.58
23.41
22.51
22.86
21.53
23.46
24.17
26.71
24.91
23.46
23.13
80
24.22
Return on equity%
12.98
10.87
12.08
14.46
15.06
12.30
10.09
10.06
7.27
10.14
22.21
10.09
11.48
19
19.29
Return on assets%
18.22
20.60
21.98
23.67
22.79
24.51
23.68
23.26
25.13
26.96
12.41
24.51
23.46
11
1.30
EPS¥
0.38
0.33
0.35
0.34
0.36
0.32
0.35
0.34
0.30
0.27
1.42
(5.52%)
(2.95%)
—
23.88
EPS growth%
5.87
7.19
6.50
4.41
3.24
3.55
2.09
4.96
7.08
5.14
17.71
4.96
5.05
43
0.81
Bookvalue per sh¥
1.10
0.99
1.08
1.05
1.06
1.15
1.19
1.06
1.05
1.16
1.00
1.68%
0.57%
—
0.83
FCF per share¥
0.63
0.62
0.63
0.60
0.64
0.60
0.55
0.49
0.43
0.47
1.17
(6.11%)
(2.51%)
—
1.01
Dividend per sh¥
0.69
0.62
0.56
0.54
0.60
0.58
0.53
0.59
0.66
0.63
1.01
1.23%
0.15%
—
20.93
Div yield (avg)%
13.39
15.91
16.46
15.73
16.53
15.19
13.58
11.63
13.92
16.23
9.02
13.92
15.46
72
27.84
Payout ratio%
23.34
21.87
23.55
21.39
23.53
23.89
21.36
19.49
21.76
19.62
16.59
21.36
21.81
62
0.380
Shares (diluted)B
0.475
0.534
0.630
0.701
0.734
0.854
0.916
0.926
1.039
1.123
0.369
8.88%
9.79%
28
25.00
Buyback yield%
15.71
16.66
14.57
15.34
13.32
13.90
15.43
15.93
14.93
13.76
10.76
14.93
15.14
17
0.338
D/E ratiox
1.345
1.362
1.564
1.795
1.854
2.033
1.987
1.890
1.945
2.146
1.200
1.987
1.872
58
722.7
Enterprise value¥M
303.7
294.6
313.0
346.1
380.4
419.3
404.3
418.1
456.8
519.1
684.7
6.42%
4.76%
75
55.85
LT debt¥M
680.8
598.2
522.6
496.1
485.8
474.9
478.3
440.9
438.9
450.6
103.2
(1.49%)
(4.13%)
46
Revenue
¥1.131B
6.16%
1.00×
Cost of revenue
¥482.0M
6.02%
0.99×
Operating expenses
¥258.7M
5.89%
0.97×
Goodwill & intangibles
20.08%
Cash and investments
18.54%