540.6
Revenue¥M
528.5
542.7
553.2
577.3
589.9
628.9
643.4
671.1
710.3
732.6
597.9
4.43%
3.53%
65
28.21
Revenue growth%
7.64
5.84
5.62
3.08
3.11
2.96
4.88
4.93
7.85
7.57
12.97
4.93
5.27
42
4.44
Gross margin%
26.37
28.38
27.98
26.57
28.71
29.54
28.69
28.63
30.87
30.42
10.04
29.54
28.66
78
13.86
Operating margin%
9.27
10.85
9.44
7.00
9.72
6.85
8.63
10.14
10.00
8.80
8.83
8.80
9.35
34
27.28
Net margin%
28.92
29.73
28.70
25.85
28.09
25.30
27.38
26.79
26.28
28.51
19.40
26.79
27.73
8
7.426
P/E ratio (avg)x
10.11
9.326
9.094
9.059
8.531
8.637
9.147
8.474
7.981
8.855
32.47
8.637
8.957
41
27.98
EV/EBITx
19.83
20.83
19.88
19.35
19.78
21.68
19.47
20.29
21.48
22.91
36.44
21.48
20.08
62
17.77
FCF yield (avg)%
13.68
12.22
13.95
14.90
16.17
18.85
21.12
23.95
23.14
24.10
20.04
23.14
17.51
35
3.75
FCF margin%
21.18
21.92
24.67
25.70
23.12
25.58
28.19
25.98
25.12
23.73
7.84
25.58
24.89
25
1.512
FCF / Net incomex
0.526
0.603
0.644
0.674
0.774
0.834
0.818
0.825
0.931
0.971
1.116
0.834
0.796
22
27.68
ROIC%
11.93
11.55
10.58
10.60
8.92
10.73
9.12
9.89
10.07
11.75
24.57
10.07
10.59
61
23.59
Return on equity%
27.83
26.32
28.91
27.39
25.15
25.39
25.63
25.09
24.38
22.44
6.40
25.09
25.51
72
27.73
Return on assets%
21.99
20.60
19.24
17.89
16.11
16.98
19.97
17.21
16.77
15.11
4.52
16.98
17.55
54
0.32
EPS¥
1.12
1.22
1.23
1.36
1.26
1.30
1.26
1.25
1.43
1.42
0.34
2.34%
3.02%
—
19.61
EPS growth%
3.39
3.91
5.41
6.48
7.78
7.34
6.60
6.47
9.29
8.53
14.21
7.34
6.54
7
0.74
Bookvalue per sh¥
0.17
0.17
0.19
0.18
0.19
0.19
0.19
0.22
0.20
0.21
0.17
1.60%
1.68%
—
0.42
FCF per share¥
0.53
0.49
0.50
0.58
0.65
0.68
0.79
0.83
0.84
0.97
0.34
8.49%
7.38%
—
0.48
Dividend per sh¥
0.77
0.86
0.86
0.95
0.94
1.04
1.15
1.10
1.17
1.10
0.17
3.21%
3.09%
—
11.30
Div yield (avg)%
25.76
28.19
27.03
29.75
28.50
27.31
28.69
31.32
33.43
36.39
6.90
31.32
28.60
5
2.95
Payout ratio%
15.64
13.21
14.46
12.56
11.46
14.01
12.15
12.01
11.07
10.89
25.75
12.01
12.35
31
0.795
Shares (diluted)B
0.767
0.864
0.987
1.119
1.061
1.080
1.236
1.301
1.356
1.492
0.834
7.05%
6.64%
73
5.39
Buyback yield%
10.38
11.53
8.96
9.17
10.03
11.85
11.48
11.05
9.64
11.91
20.03
11.48
10.72
34
1.112
D/E ratiox
0.623
0.601
0.632
0.630
0.635
0.684
0.808
0.857
0.978
1.108
1.068
0.857
0.659
81
0.070
Enterprise value¥B
0.941
1.047
1.190
1.423
1.478
1.713
1.781
1.792
2.137
2.135
0.248
7.63%
9.20%
79
0.576
LT debt¥B
1.011
1.146
1.209
1.348
1.397
1.405
1.595
1.648
1.861
1.782
0.598
4.99%
6.53%
65
Revenue
¥732.6M
3.53%
1.00×
Cost of revenue
¥456.6M
3.76%
1.02×
Operating expenses
¥149.8M
3.57%
1.00×
Goodwill & intangibles
20.11%
Cash and investments
14.86%