343.9
Revenue¥M
662.9
678.0
673.8
671.9
668.0
673.8
687.6
692.9
700.5
697.6
372.9
0.87%
0.55%
82
26.26
Revenue growth%
6.96
7.67
6.98
8.90
6.34
6.53
6.22
7.77
7.32
6.11
28.32
6.53
6.97
83
3.02
Gross margin%
4.90
5.91
5.88
7.94
6.67
3.88
6.27
6.70
9.26
10.96
11.98
6.70
6.47
20
13.15
Operating margin%
11.19
11.20
12.77
14.11
16.86
16.94
14.30
14.41
12.26
12.07
8.76
14.30
13.44
37
23.51
Net margin%
21.09
20.47
21.69
21.58
21.72
19.49
18.44
19.24
19.05
18.14
3.44
19.05
19.98
59
24.01
P/E ratio (avg)x
35.10
36.03
35.39
40.79
47.73
47.56
47.01
52.80
56.85
63.12
35.28
52.80
47.29
74
27.29
EV/EBITx
20.34
20.33
21.74
22.63
22.94
23.87
21.65
19.54
21.08
19.69
18.49
21.08
21.37
14
24.40
FCF yield (avg)%
9.87
10.66
10.86
10.53
11.27
9.04
11.31
12.70
11.36
10.58
18.53
11.31
10.76
82
28.87
FCF margin%
4.06
6.27
8.25
10.94
12.93
13.39
12.22
12.32
10.75
8.80
25.52
12.22
10.84
12
1.140
FCF / Net incomex
1.200
1.295
1.344
1.214
1.085
1.187
1.160
1.210
1.327
1.375
0.285
1.210
1.212
45
17.24
ROIC%
20.73
23.42
24.41
23.29
21.43
23.93
23.72
23.75
24.75
23.27
5.50
23.75
23.57
87
8.47
Return on equity%
28.78
28.83
31.70
34.62
34.39
32.87
35.61
33.09
34.73
31.75
4.01
33.09
32.98
33
23.08
Return on assets%
21.15
22.81
23.57
23.16
20.53
22.82
25.48
24.03
25.78
24.02
25.19
24.03
23.36
84
0.93
EPS¥
0.42
0.43
0.46
0.48
0.46
0.47
0.47
0.48
0.52
0.56
0.97
4.16%
2.38%
—
14.13
EPS growth%
23.67
21.26
18.76
21.07
21.32
22.24
20.03
21.29
21.67
20.11
12.76
21.29
21.28
93
0.26
Bookvalue per sh¥
0.28
0.25
0.23
0.23
0.25
0.27
0.29
0.30
0.33
0.31
0.73
4.98%
1.81%
—
1.15
FCF per share¥
0.69
0.65
0.69
0.68
0.67
0.75
0.81
0.92
0.93
0.93
0.37
6.79%
3.81%
—
0.19
Dividend per sh¥
0.51
0.53
0.55
0.57
0.61
0.62
0.66
0.69
0.74
0.74
0.85
3.96%
3.16%
—
20.10
Div yield (avg)%
8.87
8.88
11.79
9.30
9.01
9.20
11.04
9.92
9.85
11.96
3.56
9.92
9.57
89
22.97
Payout ratio%
18.73
21.10
19.64
17.90
15.36
13.51
12.34
14.19
16.46
19.18
9.94
14.19
17.18
86
0.469
Shares (diluted)B
0.810
0.976
1.022
0.997
1.068
1.252
1.397
1.593
1.763
1.866
0.473
11.80%
10.76%
10
4.87
Buyback yield%
18.85
17.84
15.82
18.46
19.88
18.64
21.58
24.37
22.03
24.50
19.89
22.03
19.37
19
0.910
D/E ratiox
0.343
0.367
0.387
0.438
0.498
0.545
0.532
0.565
0.563
0.555
1.679
0.555
0.515
11
0.038
Enterprise value¥B
0.929
1.040
0.985
0.943
1.091
1.269
1.335
1.510
1.499
1.757
0.368
10.00%
7.30%
64
0.169
LT debt¥B
0.765
0.908
0.962
0.971
0.939
1.003
1.065
1.070
1.150
1.094
0.384
3.11%
3.35%
74
Revenue
¥697.6M
0.55%
1.00×
Cost of revenue
¥384.7M
0.37%
0.98×
Operating expenses
¥131.9M
1.21%
1.07×
Cash and investments
19.27%