630.5
Revenue¥M
392.7
418.1
434.1
454.5
482.2
503.4
521.1
557.5
579.9
618.7
650.6
5.11%
5.29%
75
19.90
Revenue growth%
12.00
12.56
10.69
10.90
8.47
6.35
5.08
3.94
5.94
5.09
10.66
5.09
7.41
69
29.54
Gross margin%
21.82
21.64
23.04
22.46
23.54
21.22
20.46
18.59
21.01
23.97
25.69
21.01
21.73
83
3.96
Operating margin%
16.44
16.08
17.61
17.59
15.24
17.98
18.56
18.17
16.66
16.55
27.46
17.98
17.12
17
20.65
Net margin%
23.00
25.80
22.93
22.39
19.46
20.49
18.14
17.25
19.24
17.54
12.44
18.14
19.97
80
25.30
P/E ratio (avg)x
43.98
45.38
49.86
47.13
54.54
57.90
60.38
57.77
55.89
60.18
8.887
57.90
55.22
63
36.77
EV/EBITx
17.05
18.05
18.52
19.28
20.16
19.81
20.30
23.94
23.73
23.61
18.00
23.61
19.98
50
7.34
FCF yield (avg)%
28.37
27.09
28.37
29.76
31.22
31.32
31.38
32.97
32.77
32.57
20.27
32.57
31.27
80
20.05
FCF margin%
23.45
24.84
25.86
25.78
27.91
26.77
24.07
22.80
21.66
23.45
21.70
23.45
24.45
70
1.127
FCF / Net incomex
0.739
0.743
0.736
0.824
0.819
0.874
0.851
0.968
0.994
1.104
1.521
0.968
0.838
26
23.36
ROIC%
21.84
20.72
19.63
18.14
18.31
18.19
16.81
16.34
15.84
18.12
22.43
16.81
18.16
48
21.27
Return on equity%
9.99
7.80
6.97
8.09
9.67
12.15
14.91
16.23
14.15
13.73
5.24
14.15
11.07
35
16.07
Return on assets%
22.74
20.60
17.89
15.17
17.43
18.97
20.60
18.39
20.10
20.13
18.33
20.10
19.54
68
2.26
EPS¥
2.95
3.08
3.29
3.20
3.06
3.39
3.22
3.08
2.98
3.04
2.34
(0.16%)
0.07%
—
8.74
EPS growth%
9.40
8.15
9.11
9.95
11.68
13.58
11.48
9.20
10.48
13.23
24.12
11.48
10.22
82
2.72
Bookvalue per sh¥
0.76
0.74
0.74
0.82
0.89
0.94
0.96
0.90
0.85
0.99
1.90
2.11%
3.75%
—
2.19
FCF per share¥
6.26
6.73
6.49
7.33
7.03
7.91
7.76
8.90
9.41
10.05
0.82
7.41%
6.63%
—
2.88
Dividend per sh¥
2.25
2.19
2.17
2.38
2.42
2.91
3.50
3.75
3.86
3.90
0.85
10.07%
5.60%
—
27.77
Div yield (avg)%
4.72
5.10
5.25
5.78
4.52
2.31
4.89
6.81
6.86
7.83
24.78
6.81
5.17
82
23.74
Payout ratio%
14.53
12.76
11.20
10.09
11.65
12.88
10.91
13.56
13.54
13.15
11.45
13.15
12.82
66
179.1
Shares (diluted)M
205.5
190.1
184.5
170.5
183.1
208.2
223.2
206.8
196.8
223.9
183.1
4.10%
0.86%
77
23.34
Buyback yield%
9.80
9.27
10.25
8.47
9.54
10.82
9.19
10.70
8.02
10.78
28.89
10.70
9.67
36
0.747
D/E ratiox
2.073
2.327
2.403
2.699
3.015
3.288
3.630
3.783
4.092
4.581
0.394
3.783
3.152
78
231.9
Enterprise value¥M
194.8
165.5
149.8
145.8
126.1
116.7
116.6
112.5
97.11
82.28
680.9
(8.19%)
(9.02%)
73
0.434
LT debt¥B
0.748
0.774
0.863
0.955
0.968
1.011
0.943
0.940
0.909
0.976
0.114
0.16%
3.84%
27
Revenue
¥618.7M
5.29%
1.00×
Cost of revenue
¥318.8M
5.45%
1.01×
Operating expenses
¥110.3M
4.75%
0.95×
Cash and investments
16.99%