478.2
Revenue¥M
693.6
709.7
752.7
765.1
781.0
802.2
834.7
864.9
918.9
974.0
488.2
4.52%
4.02%
37
8.45
Revenue growth%
3.99
1.61
1.03
0.40
0.40
0.40
0.40
0.40
0.40
0.40
17.06
0.40
0.40
95
29.50
Gross margin%
17.07
14.55
12.14
12.21
15.17
15.71
12.92
15.33
12.94
12.70
3.12
12.94
13.75
9
29.84
Operating margin%
27.03
25.65
26.43
26.26
26.02
27.89
25.40
27.70
30.13
30.93
5.85
27.89
26.73
59
2.06
Net margin%
25.03
25.75
25.04
23.57
24.09
23.67
25.11
25.07
24.75
23.84
12.55
24.75
24.89
87
25.73
P/E ratio (avg)x
19.69
21.57
20.37
20.13
22.34
23.13
21.39
23.13
20.31
19.00
36.86
21.39
20.88
28
11.08
EV/EBITx
30.26
31.96
34.20
38.43
43.72
39.79
43.17
45.15
48.94
50.36
23.83
45.15
41.48
81
28.88
FCF yield (avg)%
5.54
5.52
5.50
5.34
7.92
8.35
9.25
10.59
13.30
14.75
3.31
10.59
8.13
20
7.67
FCF margin%
16.66
15.68
15.38
14.95
15.43
17.91
20.61
21.36
23.94
24.97
29.01
21.36
17.28
59
0.566
FCF / Net incomex
2.773
2.722
3.036
3.382
3.896
4.022
4.216
4.782
4.989
5.415
0.749
4.782
3.959
20
21.19
ROIC%
24.44
26.11
23.78
22.95
23.95
22.06
24.64
21.92
23.73
25.24
26.28
23.73
23.86
23
10.64
Return on equity%
16.55
18.13
19.39
20.40
21.20
23.78
24.45
22.50
23.68
24.99
11.65
23.78
21.85
10
13.16
Return on assets%
7.35
9.44
11.65
14.11
12.32
15.22
17.83
18.79
16.37
18.48
5.82
17.83
14.67
53
0.34
EPS¥
0.83
0.81
0.81
0.93
0.93
1.01
0.99
1.11
1.29
1.45
0.36
9.39%
5.57%
—
20.98
EPS growth%
15.78
16.73
13.98
16.45
19.07
21.87
21.91
23.93
26.83
23.92
13.81
23.92
20.47
43
0.34
Bookvalue per sh¥
0.36
0.41
0.40
0.36
0.33
0.30
0.30
0.27
0.26
0.23
0.69
(7.06%)
(3.99%)
—
0.64
FCF per share¥
1.02
1.14
1.22
1.36
1.55
1.74
1.99
2.24
2.62
2.96
0.34
13.84%
11.75%
—
0.74
Dividend per sh¥
0.28
0.25
0.25
0.22
0.19
0.18
0.17
0.15
0.16
0.13
0.59
(6.80%)
(6.45%)
—
3.68
Div yield (avg)%
18.93
16.82
14.07
13.74
14.20
15.99
14.85
16.48
13.98
12.07
9.74
14.85
14.52
92
19.58
Payout ratio%
30.06
27.19
24.31
25.39
26.26
27.05
26.13
24.64
27.23
27.96
2.59
27.05
26.66
83
0.817
Shares (diluted)B
0.958
0.975
1.057
1.140
1.209
1.370
1.467
1.650
1.623
1.667
0.814
6.64%
6.67%
24
5.83
Buyback yield%
7.63
8.90
10.52
8.16
9.28
6.93
8.94
7.83
9.55
7.75
13.35
7.83
8.53
32
0.260
D/E ratiox
0.537
0.556
0.578
0.550
0.519
0.586
0.602
0.609
0.629
0.680
1.301
0.609
0.582
65
1.363
Enterprise value¥B
0.541
0.620
0.726
0.796
0.810
0.928
1.071
1.138
1.061
1.233
0.604
8.76%
9.70%
50
0.970
LT debt¥B
0.820
0.789
0.820
0.908
1.005
0.941
0.930
0.909
0.844
0.948
0.753
(1.15%)
1.13%
30
Revenue
¥974.0M
4.02%
1.00×
Cost of revenue
¥485.1M
4.18%
1.02×
Operating expenses
¥221.3M
3.78%
0.98×
Cash and investments
15.67%