43.18
Revenue¥M
464.7
480.1
490.7
488.5
491.2
506.8
523.0
534.9
543.6
541.3
45.64
1.96%
1.75%
6
28.55
Revenue growth%
1.86
4.65
4.68
6.18
7.55
6.56
8.69
6.57
9.37
9.94
25.23
8.69
6.57
80
23.98
Gross margin%
17.08
15.31
14.83
17.33
16.35
18.45
18.27
20.72
22.68
25.01
26.75
20.72
17.80
45
25.84
Operating margin%
7.74
6.49
4.60
6.51
5.32
3.96
3.40
1.05
0.45
2.65
28.87
2.65
4.28
71
27.76
Net margin%
18.61
17.61
16.01
17.61
17.59
15.17
17.95
17.17
14.53
14.85
14.21
15.17
17.38
14
9.388
P/E ratio (avg)x
21.29
22.71
22.18
24.22
23.21
22.59
26.93
27.53
30.41
29.14
11.96
27.53
23.71
65
24.90
EV/EBITx
16.70
15.89
15.32
13.87
11.70
11.34
9.759
10.55
10.58
10.43
30.66
10.55
11.52
66
3.55
FCF yield (avg)%
21.82
24.66
25.36
26.12
23.80
24.59
26.22
28.59
30.80
30.34
18.89
28.59
25.74
15
20.29
FCF margin%
22.59
25.29
24.89
26.47
23.83
22.24
21.49
20.84
21.96
19.12
15.05
21.49
22.42
48
1.419
FCF / Net incomex
0.322
0.354
0.410
0.470
0.465
0.524
0.604
0.591
0.660
0.642
1.038
0.604
0.497
20
17.90
ROIC%
17.97
19.94
21.76
22.64
23.65
23.93
21.10
19.75
20.08
22.08
24.98
21.10
21.43
57
16.42
Return on equity%
13.29
12.48
10.97
9.16
10.26
8.96
8.31
10.29
10.82
10.52
18.88
10.29
10.40
71
15.45
Return on assets%
25.01
22.54
22.10
24.28
26.56
26.91
28.32
29.69
30.59
30.96
22.72
29.69
26.74
38
70.24
EPS¥
50.72
49.18
58.46
57.02
61.31
70.09
69.82
76.99
82.78
97.84
75.10
9.80%
7.62%
—
15.60
EPS growth%
10.71
11.19
12.98
12.54
15.43
15.05
14.28
14.95
13.96
14.80
26.99
14.80
14.12
80
24.24
Bookvalue per sh¥
20.19
18.45
18.81
18.69
16.23
14.11
14.88
14.98
15.20
13.29
51.23
(3.92%)
(3.89%)
—
76.72
FCF per share¥
66.78
67.34
74.68
72.73
81.96
79.70
82.39
82.94
91.37
98.54
39.42
3.75%
5.08%
—
58.62
Dividend per sh¥
97.03
103.86
99.96
117.82
122.71
120.41
127.90
147.06
172.19
201.57
74.27
10.43%
8.03%
—
4.20
Div yield (avg)%
24.85
24.96
27.31
24.32
25.61
28.11
29.77
30.14
28.88
28.61
2.37
28.88
27.71
94
21.50
Payout ratio%
24.67
26.92
24.91
22.85
21.42
22.30
19.36
21.08
18.77
20.97
25.09
20.97
21.86
65
9.102
Shares (diluted)M
7.224
7.732
7.989
7.418
7.409
7.840
6.738
6.949
6.134
5.942
9.316
(4.32%)
(2.94%)
71
10.67
Buyback yield%
23.71
22.34
23.08
25.15
23.80
21.27
21.14
18.38
20.60
23.05
29.50
21.14
22.70
19
1.300
D/E ratiox
2.490
2.759
2.988
3.314
3.676
3.887
3.833
4.395
4.690
5.322
1.238
4.395
3.755
12
161.8
Enterprise value¥M
515.1
507.9
525.6
541.7
596.2
577.6
622.1
692.5
668.2
687.8
396.4
2.90%
3.76%
53
552.2
LT debt¥M
709.2
674.6
734.1
787.6
825.6
782.6
710.6
711.6
764.3
831.0
126.3
0.13%
1.48%
29
Revenue
¥541.3M
1.75%
1.00×
Cost of revenue
¥331.9M
1.51%
0.98×
Operating expenses
¥120.5M
2.08%
1.03×
Cash and investments
17.00%