632.9
Revenue¥M
384.5
410.4
439.8
471.1
495.9
521.6
538.3
556.5
580.6
627.1
693.0
4.81%
5.61%
43
2.48
Revenue growth%
25.54
26.16
26.19
25.61
26.87
29.19
27.61
25.81
23.83
26.50
25.62
26.50
26.18
6
17.34
Gross margin%
22.28
24.57
22.58
20.10
23.10
22.27
23.62
23.03
22.09
22.24
7.35
22.27
22.43
25
9.34
Operating margin%
6.92
7.51
5.68
3.00
4.34
6.68
7.39
6.09
5.04
5.41
9.91
6.09
5.89
8
12.79
Net margin%
20.37
22.05
23.89
21.12
23.14
20.81
18.43
16.97
16.94
18.00
10.10
18.00
20.59
58
31.27
P/E ratio (avg)x
14.33
12.45
12.83
11.67
12.48
10.90
11.90
12.94
12.95
13.21
7.521
12.94
12.65
10
27.14
EV/EBITx
11.33
9.958
10.25
9.737
8.832
7.870
8.112
8.224
7.835
7.157
9.238
7.870
8.528
86
23.21
FCF yield (avg)%
32.39
32.63
32.70
34.27
32.57
30.09
27.26
27.05
29.46
28.22
6.80
28.22
31.24
21
13.70
FCF margin%
12.55
12.66
14.85
12.46
11.61
11.91
14.88
16.96
19.22
21.38
8.02
16.96
13.75
86
1.189
FCF / Net incomex
1.694
1.777
1.912
2.069
2.275
2.646
2.872
2.972
3.263
3.203
0.626
2.972
2.461
29
8.99
ROIC%
13.92
14.14
15.31
12.59
11.84
13.69
10.87
11.62
8.80
10.53
3.13
10.87
12.22
92
2.62
Return on equity%
21.01
23.94
20.95
19.92
20.01
19.95
17.15
14.63
12.29
10.39
3.20
14.63
19.94
34
7.82
Return on assets%
7.48
8.04
7.93
9.47
10.27
12.19
11.67
11.14
14.12
12.88
13.05
12.19
10.70
9
0.76
EPS¥
0.24
0.23
0.20
0.22
0.24
0.23
0.24
0.24
0.24
0.26
0.84
1.66%
0.52%
—
18.99
EPS growth%
1.93
0.40
2.11
0.40
0.40
0.40
0.40
0.40
0.54
2.50
9.90
0.40
0.40
13
0.48
Bookvalue per sh¥
0.50
0.52
0.51
0.53
0.59
0.67
0.71
0.71
0.69
0.74
1.10
4.57%
5.12%
—
1.39
FCF per share¥
0.66
0.62
0.63
0.64
0.59
0.62
0.71
0.76
0.88
0.88
0.68
8.13%
3.26%
—
0.57
Dividend per sh¥
0.92
1.01
1.05
1.14
1.11
1.16
1.28
1.28
1.41
1.64
0.97
8.15%
7.02%
—
24.51
Div yield (avg)%
18.95
16.93
17.92
19.41
18.56
15.89
17.42
16.18
17.70
17.78
21.56
17.42
17.74
13
3.74
Payout ratio%
28.94
28.56
29.27
28.39
27.57
27.31
26.51
25.64
26.73
29.68
18.30
26.73
27.98
93
318.3
Shares (diluted)M
312.5
351.7
353.7
351.8
379.6
338.8
348.5
377.4
351.5
331.7
304.2
(2.66%)
(0.34%)
8
4.64
Buyback yield%
23.32
20.45
18.72
18.56
21.37
20.49
22.39
23.19
20.36
19.21
11.34
20.49
20.47
84
0.159
D/E ratiox
0.126
0.121
0.121
0.115
0.110
0.117
0.130
0.119
0.123
0.127
1.387
0.123
0.121
93
0.304
Enterprise value¥B
1.113
1.295
1.439
1.488
1.612
1.726
1.810
2.015
2.217
2.480
0.501
8.99%
9.56%
87
0.221
LT debt¥B
0.950
0.974
1.091
1.193
1.156
1.329
1.457
1.605
1.862
2.154
0.190
13.25%
8.08%
22
Revenue
¥627.1M
5.61%
1.00×
Cost of revenue
¥313.1M
5.26%
0.97×
Operating expenses
¥90.69M
6.44%
1.08×
Cash and investments
18.90%