139.9
Revenue¥M
379.2
416.3
446.1
469.4
508.4
558.3
587.9
618.1
673.6
735.2
153.1
7.66%
7.72%
78
23.45
Revenue growth%
11.75
10.27
9.58
11.75
12.42
10.99
8.23
8.04
9.41
7.96
12.05
8.23
9.92
60
26.18
Gross margin%
2.49
0.97
3.29
4.54
5.23
3.50
1.53
1.48
0.40
0.40
29.60
1.48
2.01
37
22.48
Operating margin%
16.23
14.16
14.50
12.00
12.79
12.15
10.93
12.13
14.55
12.11
3.58
12.13
12.47
46
28.61
Net margin%
4.12
5.33
4.78
5.58
4.07
6.82
3.83
5.57
5.12
8.02
20.95
5.57
5.22
72
21.11
P/E ratio (avg)x
8.951
9.983
10.63
10.33
10.61
11.44
12.66
12.67
14.22
15.16
30.26
12.67
11.03
9
12.25
EV/EBITx
37.76
41.02
46.25
45.08
43.06
49.02
56.64
58.08
58.04
65.40
29.65
58.04
47.64
5
2.38
FCF yield (avg)%
21.23
20.91
23.68
22.94
24.89
22.46
22.68
20.50
18.51
18.56
23.81
20.50
21.84
10
24.86
FCF margin%
12.93
14.39
12.42
13.04
12.04
13.20
16.10
17.61
16.77
17.68
9.81
16.77
13.79
73
1.449
FCF / Net incomex
1.666
1.894
1.991
1.896
1.821
1.734
1.970
2.279
2.539
2.505
0.429
2.279
1.933
51
20.33
ROIC%
11.73
9.89
10.53
8.45
7.59
8.31
9.60
8.80
7.32
6.26
19.54
8.31
8.62
35
20.64
Return on equity%
10.78
9.24
10.59
8.44
9.33
11.23
10.23
10.06
8.37
8.30
17.13
10.06
9.70
30
19.49
Return on assets%
13.50
10.64
9.50
9.34
9.01
10.02
10.84
10.34
8.61
6.98
5.97
10.02
9.76
67
0.79
EPS¥
1.97
1.77
1.75
1.90
1.94
2.14
1.96
1.75
1.85
1.72
0.82
(2.38%)
(1.30%)
—
6.54
EPS growth%
6.32
7.10
5.46
7.83
10.00
11.36
11.09
12.99
13.10
14.69
18.68
12.99
10.54
13
1.92
Bookvalue per sh¥
0.74
0.73
0.76
0.70
0.64
0.68
0.65
0.60
0.61
0.63
0.36
(0.27%)
(2.32%)
—
0.83
FCF per share¥
0.77
0.79
0.80
0.79
0.78
0.70
0.68
0.67
0.63
0.68
1.47
(2.78%)
(1.64%)
—
1.83
Dividend per sh¥
0.56
0.52
0.55
0.52
0.51
0.51
0.56
0.59
0.61
0.64
1.02
4.47%
0.68%
—
24.36
Div yield (avg)%
2.99
4.99
2.14
0.40
0.40
0.40
0.40
0.40
2.36
0.40
17.83
0.40
0.40
84
14.74
Payout ratio%
6.32
7.09
8.43
10.17
9.02
7.83
5.42
6.73
7.88
6.66
25.67
6.73
7.46
75
100.1
Shares (diluted)M
144.1
146.3
149.7
152.8
149.8
169.4
173.1
204.2
220.1
222.1
101.5
8.19%
5.67%
86
19.98
Buyback yield%
28.80
28.73
25.86
28.20
25.73
25.99
23.18
20.64
22.96
24.67
19.77
23.18
25.80
51
0.517
D/E ratiox
1.441
1.639
1.707
1.760
1.833
1.949
1.838
2.100
2.072
2.099
1.200
2.072
1.836
37
82.26
Enterprise value¥M
41.00
38.91
43.45
47.29
54.29
53.94
56.20
64.20
74.31
79.59
349.6
7.95%
6.21%
62
291.2
LT debt¥M
459.1
542.2
550.6
575.6
594.4
607.3
659.6
762.6
906.8
927.7
409.6
9.31%
9.32%
56
Revenue
¥735.2M
7.72%
1.00×
Cost of revenue
¥514.7M
7.72%
1.00×
Operating expenses
¥143.9M
7.56%
0.99×
Cash and investments
12.72%