341.1
Revenue¥M
281.8
291.2
300.8
316.2
333.6
343.5
359.4
376.6
397.0
422.0
375.3
4.81%
4.78%
76
23.98
Revenue growth%
14.59
11.77
14.23
14.37
15.81
17.20
18.24
20.33
23.10
25.05
15.15
20.33
16.50
26
25.94
Gross margin%
5.81
7.35
8.43
5.99
5.65
7.28
6.71
3.74
2.60
4.07
9.75
4.07
5.90
95
18.94
Operating margin%
24.98
26.12
28.59
30.65
28.96
29.21
27.44
29.89
31.36
33.79
19.18
29.89
29.08
91
4.78
Net margin%
12.72
11.43
9.47
10.76
11.52
10.82
9.35
10.09
11.03
13.41
10.06
10.82
10.92
10
28.62
P/E ratio (avg)x
21.34
19.94
22.42
22.32
25.30
25.02
24.13
27.67
29.08
28.87
16.78
27.67
24.57
23
35.53
EV/EBITx
33.84
33.42
37.55
37.76
42.43
47.05
54.30
59.64
67.30
69.25
19.43
59.64
44.74
27
11.28
FCF yield (avg)%
0.40
0.52
0.40
2.99
3.70
2.89
1.68
0.80
3.20
6.03
7.93
2.89
2.29
45
7.37
FCF margin%
31.70
32.02
32.90
31.37
33.60
36.26
35.92
35.23
35.08
35.17
2.14
35.23
34.34
66
0.204
FCF / Net incomex
0.378
0.361
0.380
0.418
0.451
0.463
0.446
0.434
0.452
0.432
1.074
0.446
0.433
34
24.03
ROIC%
25.03
22.06
24.24
25.91
24.34
22.59
21.06
19.95
20.15
18.61
10.21
20.15
22.33
41
13.54
Return on equity%
4.43
2.92
1.33
3.92
3.25
5.91
5.86
4.71
3.07
4.32
5.32
4.71
4.12
21
4.06
Return on assets%
21.48
23.66
20.79
22.81
22.00
20.72
17.78
16.30
18.41
19.12
15.04
18.41
20.75
62
27.14
EPS¥
21.37
20.91
20.83
18.91
17.43
17.22
16.03
18.00
18.83
16.89
29.04
(0.62%)
(2.07%)
—
13.25
EPS growth%
8.71
5.96
8.58
10.66
8.88
11.21
12.98
13.57
12.25
10.81
8.95
12.25
10.74
56
25.39
Bookvalue per sh¥
49.25
52.78
62.95
73.17
74.39
76.81
82.91
89.70
108.61
121.34
17.87
10.28%
9.63%
—
31.37
FCF per share¥
23.72
27.22
29.40
27.57
31.48
33.60
37.47
41.99
43.98
45.65
21.69
7.72%
6.68%
—
7.78
Dividend per sh¥
25.53
25.24
25.97
26.01
25.84
27.87
27.20
28.87
30.75
30.69
29.51
3.50%
2.51%
—
28.20
Div yield (avg)%
16.41
16.76
15.59
16.78
18.87
20.41
19.75
16.82
14.90
14.75
6.99
16.82
16.77
24
8.81
Payout ratio%
13.59
16.25
14.30
16.95
19.70
16.96
14.86
16.81
18.50
20.02
2.60
16.96
16.88
49
4.861
Shares (diluted)M
6.677
7.971
7.932
8.867
10.53
12.58
14.29
13.88
16.11
15.73
4.756
8.36%
8.68%
13
4.50
Buyback yield%
14.75
14.09
12.48
10.67
12.87
14.08
16.06
15.46
16.84
19.04
24.32
16.06
14.42
13
1.634
D/E ratiox
2.004
1.932
1.902
2.080
2.158
2.201
2.065
2.283
2.268
2.404
1.109
2.268
2.119
19
197.6
Enterprise value¥M
78.69
80.47
84.20
75.40
77.78
82.79
74.48
79.08
72.63
74.79
76.67
(0.78%)
(0.65%)
19
330.9
LT debt¥M
361.1
322.3
322.1
344.2
351.6
343.7
364.5
359.0
330.8
357.1
118.7
0.31%
1.03%
23
Revenue
¥422.0M
4.78%
1.00×
Cost of revenue
¥253.3M
4.77%
1.00×
Operating expenses
¥103.6M
4.54%
0.98×
Cash and investments
15.47%