334.2
Revenue¥M
542.3
540.3
536.9
543.8
551.5
570.2
576.3
596.6
604.5
602.8
347.6
1.79%
1.39%
9
21.69
Revenue growth%
18.32
20.77
23.28
23.13
21.36
20.68
23.43
24.18
25.63
24.32
12.67
24.18
23.20
54
20.59
Gross margin%
32.56
30.85
28.62
28.10
30.69
30.77
32.20
33.92
32.65
33.11
22.32
32.65
31.53
93
4.36
Operating margin%
19.71
19.12
19.49
20.36
21.64
19.97
20.94
19.58
22.03
24.25
26.43
20.94
20.17
49
17.50
Net margin%
11.15
9.41
7.82
9.95
9.23
11.91
9.95
10.72
9.47
8.16
6.40
9.95
9.71
37
6.989
P/E ratio (avg)x
11.54
11.83
12.18
12.04
12.52
13.92
14.11
15.57
15.79
16.90
20.39
15.57
13.22
8
8.427
EV/EBITx
48.21
48.97
56.26
63.86
64.19
62.13
65.14
71.65
68.28
80.13
20.27
68.28
64.02
81
27.57
FCF yield (avg)%
22.27
21.83
24.05
23.00
22.59
19.84
17.38
18.62
20.41
20.27
22.15
19.84
21.12
37
25.50
FCF margin%
4.11
4.01
6.75
8.59
7.43
4.51
4.02
2.15
5.07
2.61
22.26
4.02
4.31
29
0.213
FCF / Net incomex
0.821
0.769
0.704
0.674
0.638
0.588
0.532
0.453
0.407
0.407
1.631
0.453
0.613
70
6.82
ROIC%
26.31
24.38
24.32
25.36
22.55
22.83
20.35
17.66
20.26
20.81
29.00
20.35
22.69
65
11.98
Return on equity%
4.22
7.14
7.11
9.24
9.37
11.53
8.76
6.88
5.09
4.01
16.52
6.88
7.13
65
15.77
Return on assets%
4.23
5.65
4.37
7.33
9.19
12.04
11.84
11.85
13.08
13.68
9.17
12.04
10.52
43
0.70
EPS¥
0.70
0.67
0.65
0.59
0.63
0.68
0.61
0.65
0.68
0.64
0.72
0.33%
0.34%
—
5.32
EPS growth%
8.34
7.09
4.47
5.10
2.89
1.72
3.28
4.36
4.53
4.29
16.90
4.29
4.42
32
0.52
Bookvalue per sh¥
0.46
0.46
0.44
0.49
0.49
0.49
0.51
0.48
0.45
0.42
0.93
(3.17%)
(0.49%)
—
1.17
FCF per share¥
0.39
0.44
0.42
0.45
0.50
0.46
0.44
0.49
0.53
0.51
0.68
0.44%
3.32%
—
0.64
Dividend per sh¥
2.76
3.12
3.66
3.85
4.57
5.37
5.17
5.20
5.67
5.73
1.23
4.64%
9.35%
—
28.85
Div yield (avg)%
30.48
32.35
35.05
32.66
29.97
29.22
29.69
29.78
28.50
31.44
23.82
29.69
30.22
55
28.94
Payout ratio%
14.08
15.22
15.74
13.94
16.00
13.21
12.97
15.96
13.84
13.18
3.70
13.21
14.01
6
195.5
Shares (diluted)M
260.2
245.9
242.3
239.1
269.6
285.7
285.9
274.3
248.5
256.0
189.2
(1.03%)
0.35%
9
3.95
Buyback yield%
29.57
27.58
24.77
23.36
21.88
19.65
22.56
19.92
17.92
18.73
22.79
19.65
22.22
61
0.514
D/E ratiox
0.212
0.207
0.230
0.261
0.280
0.298
0.304
0.292
0.304
0.334
0.577
0.304
0.286
69
426.8
Enterprise value¥M
401.0
423.1
404.8
387.6
380.2
414.2
461.9
455.5
452.1
482.8
523.1
4.89%
1.10%
34
51.11
LT debt¥M
324.6
301.8
291.3
314.3
334.9
300.8
284.0
242.3
243.2
208.9
525.5
(9.01%)
(5.49%)
21
Revenue
¥602.8M
1.39%
1.00×
Cost of revenue
¥421.7M
1.38%
1.00×
Operating expenses
¥113.3M
0.91%
0.95×
Cash and investments
14.78%