227.5
Revenue¥M
425.6
426.0
431.6
432.3
431.3
449.4
468.2
484.7
482.8
501.8
241.4
3.07%
1.87%
77
13.52
Revenue growth%
18.65
16.65
16.89
15.08
12.28
13.55
13.79
11.61
11.03
10.53
14.83
11.61
13.67
15
22.08
Gross margin%
25.51
26.60
26.61
24.66
26.92
26.22
27.05
29.43
29.92
30.44
7.41
29.43
26.77
35
3.86
Operating margin%
16.72
18.04
16.46
14.58
15.79
16.01
15.75
14.10
16.65
18.98
20.76
16.01
16.23
82
27.65
Net margin%
4.95
6.81
8.45
9.28
6.55
6.56
4.73
3.64
1.82
1.35
21.35
3.64
5.75
84
20.98
P/E ratio (avg)x
13.14
13.59
14.98
16.27
15.09
16.66
17.15
18.93
19.03
19.15
13.44
18.93
16.47
44
29.44
EV/EBITx
24.58
26.86
31.43
35.93
42.54
42.89
49.75
52.78
58.24
67.12
32.26
52.78
42.72
47
5.55
FCF yield (avg)%
21.43
20.88
18.53
21.03
22.91
23.63
24.07
25.41
26.50
23.85
10.13
24.07
23.27
89
18.40
FCF margin%
16.65
15.36
17.66
18.48
18.46
16.76
16.96
16.48
18.28
17.92
18.17
16.96
17.31
67
1.027
FCF / Net incomex
0.449
0.451
0.517
0.551
0.634
0.713
0.690
0.646
0.725
0.830
1.612
0.713
0.640
13
22.48
ROIC%
27.50
25.86
27.97
25.39
25.50
24.03
23.29
20.81
19.49
16.79
21.20
20.81
24.71
93
13.84
Return on equity%
6.25
6.00
4.75
6.59
5.26
4.08
1.32
3.47
0.55
2.86
9.79
2.86
4.41
85
22.77
Return on assets%
7.40
7.84
5.43
5.93
6.27
4.94
7.26
8.48
6.93
5.99
23.36
6.93
6.60
64
0.40
EPS¥
1.57
1.69
1.88
1.95
1.85
1.99
1.92
2.11
2.36
2.47
0.41
5.99%
3.54%
—
25.99
EPS growth%
15.93
15.10
16.22
18.37
21.14
20.32
21.83
22.57
22.15
24.28
5.02
22.15
20.73
31
1.26
Bookvalue per sh¥
1.89
2.02
2.29
2.28
2.26
2.33
2.45
2.59
2.85
2.73
0.72
3.88%
5.29%
—
0.98
FCF per share¥
1.25
1.31
1.23
1.37
1.28
1.42
1.54
1.59
1.74
1.79
0.81
7.05%
4.35%
—
0.95
Dividend per sh¥
0.57
0.56
0.57
0.59
0.64
0.68
0.68
0.77
0.90
0.96
0.66
8.37%
6.63%
—
9.30
Div yield (avg)%
18.15
16.47
18.94
20.43
20.58
19.11
20.35
21.03
18.20
18.71
10.11
19.11
19.03
62
25.12
Payout ratio%
31.38
33.32
34.67
32.71
35.07
36.05
37.17
34.33
35.66
36.94
20.61
36.05
34.87
94
190.9
Shares (diluted)M
264.5
300.7
345.1
372.8
430.1
421.2
435.0
517.6
581.7
563.3
198.6
5.54%
8.99%
64
18.25
Buyback yield%
14.02
13.66
15.20
17.05
16.37
16.91
17.46
16.39
18.73
16.54
15.87
16.91
16.47
86
1.534
D/E ratiox
0.813
0.855
0.964
0.935
0.939
1.068
1.214
1.426
1.665
1.654
0.149
1.426
1.016
70
416.5
Enterprise value¥M
330.8
383.8
372.8
366.7
426.1
429.8
496.3
581.2
564.1
554.3
398.0
5.40%
5.18%
36
270.2
LT debt¥M
352.4
351.3
326.3
338.0
319.5
322.7
317.2
279.4
275.3
294.7
292.4
(1.60%)
(1.44%)
20
Revenue
¥501.8M
1.87%
1.00×
Cost of revenue
¥247.4M
1.68%
0.98×
Operating expenses
¥124.7M
2.06%
1.02×
Cash and investments
15.65%