291.3
Revenue¥M
407.7
427.5
434.5
436.4
437.7
443.1
460.8
480.4
488.1
499.0
302.0
2.66%
2.22%
58
18.28
Revenue growth%
31.03
28.09
29.06
27.18
25.58
24.20
21.71
19.22
19.28
17.22
16.79
19.28
24.89
64
16.71
Gross margin%
14.19
12.32
14.41
13.43
15.02
12.83
11.02
8.69
10.68
10.19
21.86
10.68
12.58
93
10.54
Operating margin%
5.38
5.31
5.19
7.29
9.51
10.87
10.85
10.34
12.17
11.22
18.89
10.87
9.93
42
23.20
Net margin%
21.06
19.01
21.11
19.22
18.93
17.64
17.86
16.20
17.98
19.08
15.28
17.86
18.97
69
8.425
P/E ratio (avg)x
15.37
16.33
16.31
17.50
19.35
19.57
17.72
16.22
15.44
17.18
15.50
17.18
16.76
42
11.62
EV/EBITx
43.02
44.37
45.93
47.67
56.33
56.77
66.03
76.85
88.70
90.13
36.30
76.85
56.55
34
18.40
FCF yield (avg)%
15.68
17.41
19.60
17.22
16.28
16.39
17.64
17.41
17.32
16.34
15.88
17.32
17.27
23
26.87
FCF margin%
14.67
16.12
13.50
16.26
13.52
15.58
14.00
15.69
14.41
13.61
26.73
14.41
14.54
72
1.250
FCF / Net incomex
1.832
2.116
2.110
2.023
1.982
2.103
2.262
2.258
2.121
2.440
0.931
2.258
2.113
88
17.14
ROIC%
14.76
16.57
17.16
19.82
17.72
19.84
18.24
21.16
19.02
19.89
18.87
19.84
18.63
14
26.35
Return on equity%
19.60
22.52
24.62
23.28
24.42
22.71
21.05
21.13
18.91
20.76
24.60
21.05
21.83
93
27.16
Return on assets%
13.76
13.05
11.34
9.40
8.76
10.70
12.19
12.80
10.87
8.97
8.59
10.87
11.11
95
2.19
EPS¥
3.08
3.24
3.03
3.14
3.10
3.15
3.29
3.49
3.65
3.60
2.25
3.04%
2.91%
—
10.87
EPS growth%
11.01
13.89
14.19
13.99
12.72
10.46
11.77
13.02
11.94
13.42
9.53
11.94
12.87
23
0.80
Bookvalue per sh¥
3.44
3.56
4.10
4.09
4.90
5.57
6.76
7.25
8.73
8.56
1.18
11.83%
10.06%
—
2.21
FCF per share¥
0.40
0.39
0.36
0.32
0.30
0.27
0.30
0.32
0.33
0.33
1.31
2.01%
(2.46%)
—
1.10
Dividend per sh¥
1.58
1.56
1.62
1.65
1.65
1.66
1.63
1.57
1.67
1.49
1.49
(2.00%)
(0.04%)
—
16.22
Div yield (avg)%
31.33
29.24
27.30
29.47
27.16
24.46
21.78
20.25
20.82
18.79
17.42
20.82
25.81
8
22.77
Payout ratio%
23.59
20.92
18.62
17.55
19.64
21.19
19.38
16.86
18.72
16.51
15.52
18.72
19.05
46
195.7
Shares (diluted)M
286.3
318.4
320.5
351.2
393.3
428.3
429.5
507.5
592.4
647.8
205.1
10.50%
8.63%
52
18.00
Buyback yield%
12.95
12.19
9.44
10.17
10.23
8.09
6.05
7.35
9.45
7.82
25.27
7.82
9.44
41
0.394
D/E ratiox
0.224
0.230
0.253
0.291
0.306
0.305
0.347
0.365
0.396
0.394
1.524
0.365
0.305
69
597.3
Enterprise value¥M
226.9
260.8
301.3
344.0
351.6
405.7
430.8
418.6
485.9
511.1
157.3
7.77%
8.80%
63
501.9
LT debt¥M
260.1
280.2
287.6
284.7
261.0
243.2
250.9
249.2
235.8
216.2
348.3
(3.69%)
(2.34%)
37
Revenue
¥499.0M
2.22%
1.00×
Cost of revenue
¥314.7M
2.02%
0.98×
Operating expenses
¥102.0M
2.55%
1.03×
Cash and investments
17.25%