852.9
Revenue¥M
793.7
805.4
801.2
830.5
828.8
831.5
861.0
883.0
876.3
883.2
874.3
1.28%
1.10%
27
2.55
Revenue growth%
20.89
19.28
17.16
14.50
15.89
16.84
16.18
15.94
17.48
15.27
5.11
16.18
16.51
61
27.16
Gross margin%
24.06
22.11
19.82
19.13
18.11
16.88
16.10
13.89
16.54
17.82
7.72
16.54
17.97
53
4.35
Operating margin%
17.91
17.25
18.83
20.80
19.28
20.61
22.39
24.94
26.34
25.82
20.46
24.94
20.70
66
12.44
Net margin%
8.59
6.65
8.92
11.77
14.56
14.63
12.35
14.53
13.98
14.47
3.24
14.47
13.17
36
28.89
P/E ratio (avg)x
66.15
76.40
89.09
95.10
107.2
113.6
128.9
139.6
160.8
164.8
6.296
139.6
110.4
80
24.51
EV/EBITx
60.09
60.71
70.64
85.21
93.31
105.9
106.4
127.9
141.2
150.1
24.11
127.9
99.60
80
19.35
FCF yield (avg)%
13.41
13.90
16.86
19.31
19.74
17.04
19.68
20.98
21.03
18.38
23.61
19.68
18.84
32
23.82
FCF margin%
23.26
23.13
24.71
25.76
26.41
28.02
25.19
26.01
26.08
26.89
28.98
26.08
25.89
79
0.131
FCF / Net incomex
1.596
1.523
1.332
1.209
1.208
1.232
1.352
1.289
1.257
1.374
0.743
1.289
1.310
28
25.29
ROIC%
21.37
18.43
16.05
16.37
19.00
17.83
18.48
19.74
21.03
19.97
14.13
19.74
18.74
29
9.91
Return on equity%
2.38
4.47
2.65
4.93
2.74
0.40
0.40
0.40
2.81
4.12
27.31
0.40
2.69
31
17.51
Return on assets%
17.12
19.15
19.41
21.47
20.55
18.14
18.37
16.22
17.30
15.39
11.34
17.30
18.25
37
21.13
EPS¥
40.40
40.03
39.15
40.23
38.64
34.21
34.51
36.98
33.17
31.55
22.59
(3.98%)
(2.87%)
—
16.34
EPS growth%
0.40
2.38
1.58
0.40
0.40
0.40
2.70
4.65
5.44
6.77
25.59
4.65
1.98
11
32.54
Bookvalue per sh¥
16.58
16.76
17.59
15.42
16.52
15.65
13.66
11.77
11.34
11.50
43.42
(6.99%)
(2.81%)
—
40.26
FCF per share¥
16.99
18.94
17.77
15.81
17.01
18.70
20.50
21.80
19.72
17.55
14.75
0.63%
0.24%
—
25.08
Dividend per sh¥
28.64
33.06
36.44
43.35
43.11
50.38
59.85
69.29
76.34
77.31
16.31
12.39%
11.05%
—
26.53
Div yield (avg)%
21.29
18.76
21.75
23.52
22.96
21.23
22.11
20.44
17.60
18.94
5.61
20.44
21.26
36
22.90
Payout ratio%
10.36
9.23
10.08
8.42
7.38
6.41
7.83
10.53
11.18
12.20
2.04
10.53
9.66
68
6.727
Shares (diluted)M
5.420
4.734
4.145
3.984
4.236
3.904
4.230
3.895
3.636
3.204
6.741
(5.43%)
(6.41%)
88
15.16
Buyback yield%
18.89
19.65
17.86
19.30
20.01
20.03
22.22
22.13
19.88
20.74
4.69
20.74
19.94
78
0.833
D/E ratiox
0.241
0.259
0.272
0.311
0.286
0.325
0.362
0.353
0.355
0.337
1.465
0.353
0.318
69
1.225
Enterprise value¥B
1.190
1.338
1.316
1.289
1.493
1.431
1.394
1.564
1.755
1.765
1.047
3.40%
5.20%
90
1.035
LT debt¥B
1.232
1.300
1.488
1.633
1.700
1.673
1.664
1.685
1.708
1.866
0.707
1.88%
5.33%
36
Revenue
¥883.2M
1.10%
1.00×
Cost of revenue
¥618.2M
1.10%
1.00×
Operating expenses
¥146.7M
1.17%
1.01×
Cash and investments
18.97%