136.3
Revenue¥M
204.3
207.7
208.5
204.4
202.1
197.9
197.9
194.8
190.3
188.5
140.3
(1.39%)
(0.87%)
77
16.24
Revenue growth%
8.55
10.74
10.92
8.42
6.74
6.04
4.45
4.01
5.98
3.39
21.29
4.45
6.39
79
12.39
Gross margin%
16.49
13.51
16.01
13.05
14.58
13.28
12.62
14.88
16.29
17.01
21.25
14.88
14.73
87
6.44
Operating margin%
26.92
26.23
28.19
29.79
31.77
32.64
31.33
28.53
29.59
32.36
3.85
31.33
29.69
19
2.55
Net margin%
11.73
9.55
7.09
6.50
6.68
6.01
5.34
6.22
6.72
9.46
22.91
6.22
6.70
80
23.27
P/E ratio (avg)x
40.28
42.33
46.92
53.24
52.64
58.05
57.57
58.87
61.10
64.30
10.94
58.87
55.40
26
27.91
EV/EBITx
47.25
47.92
52.64
59.80
61.36
65.02
70.41
72.43
68.11
71.48
12.41
70.41
63.19
81
12.45
FCF yield (avg)%
0.40
1.27
2.87
0.52
0.40
2.26
4.04
4.02
2.90
4.28
22.70
4.02
2.57
39
10.73
FCF margin%
10.82
13.64
14.47
15.96
16.72
18.41
16.07
18.90
18.34
16.23
13.46
18.34
16.15
94
0.104
FCF / Net incomex
1.458
1.615
1.851
2.113
2.076
2.345
2.273
2.326
2.569
3.009
1.162
2.345
2.193
26
26.27
ROIC%
9.19
10.49
7.95
7.42
7.80
8.38
6.95
6.25
7.22
4.39
12.11
6.95
7.61
91
16.75
Return on equity%
16.20
14.43
14.77
12.35
14.57
13.86
11.19
11.14
8.72
6.81
15.92
11.14
13.10
76
12.45
Return on assets%
8.59
7.08
7.53
9.94
10.96
11.84
11.08
9.54
7.63
9.68
15.63
9.68
9.61
73
5.72
EPS¥
7.44
8.10
7.20
6.40
5.80
5.23
5.14
5.67
5.47
5.31
5.84
(1.74%)
(2.40%)
—
6.40
EPS growth%
3.89
1.59
0.40
0.40
0.40
0.40
0.40
3.02
5.68
4.18
14.14
3.02
1.00
80
4.26
Bookvalue per sh¥
30.78
36.14
42.75
43.12
45.48
51.86
61.85
60.83
67.59
69.57
18.02
8.87%
9.79%
—
12.72
FCF per share¥
29.57
31.13
35.26
36.85
40.42
39.90
45.15
52.68
51.24
54.87
19.02
6.30%
8.05%
—
4.93
Dividend per sh¥
9.71
9.34
8.62
8.80
8.58
8.32
8.70
7.90
8.73
8.25
7.06
(0.76%)
(2.23%)
—
16.21
Div yield (avg)%
11.09
10.28
10.53
13.33
12.16
15.05
13.79
14.48
17.36
18.44
24.39
15.05
13.56
12
17.13
Payout ratio%
16.65
14.56
12.73
15.37
15.64
18.64
19.23
20.02
19.50
18.54
24.67
19.23
17.59
86
4.127
Shares (diluted)M
5.812
6.085
6.601
6.519
6.758
6.260
6.336
6.350
6.770
7.504
4.185
2.12%
3.57%
68
2.74
Buyback yield%
6.73
4.08
6.21
4.81
5.72
7.14
5.76
2.85
1.02
1.17
5.20
2.85
5.26
24
1.496
D/E ratiox
1.106
1.102
1.126
1.087
1.150
1.215
1.139
1.104
1.086
1.065
1.531
1.104
1.105
38
103.5
Enterprise value¥M
201.0
226.1
249.1
275.9
276.3
287.0
324.0
375.4
447.4
471.2
150.9
11.27%
10.24%
36
171.7
LT debt¥M
19.00
16.61
15.85
16.53
14.38
13.04
11.31
9.939
9.081
9.706
97.33
(7.56%)
(6.25%)
63
Revenue
¥188.5M
(0.87%)
1.00×
Cost of revenue
¥131.9M
(0.87%)
1.00×
Operating expenses
¥23.99M
(1.13%)
0.97×
Cash and investments
15.53%