259.8
Revenue¥M
197.3
216.9
233.9
247.4
272.3
294.1
322.1
354.7
382.6
412.3
271.2
8.66%
8.66%
33
26.15
Revenue growth%
8.08
9.57
12.38
12.83
11.00
8.18
10.96
10.16
9.52
8.22
24.23
9.52
9.86
79
14.46
Gross margin%
14.08
14.93
14.73
13.98
14.53
16.79
14.83
12.57
13.22
16.20
5.10
14.83
14.63
59
18.50
Operating margin%
9.39
11.36
11.46
10.43
8.39
7.38
10.27
7.59
9.86
11.40
19.35
9.86
10.07
67
13.48
Net margin%
0.40
2.81
0.40
0.40
0.40
2.30
1.15
0.40
3.36
0.74
22.25
1.15
0.57
9
17.93
P/E ratio (avg)x
7.602
7.066
7.715
8.202
7.461
7.305
6.984
6.528
7.293
7.658
33.33
7.293
7.383
82
35.39
EV/EBITx
10.52
9.857
10.35
9.135
8.086
8.405
8.279
7.456
7.770
7.812
18.28
7.812
8.342
30
19.51
FCF yield (avg)%
17.26
14.58
16.40
17.80
20.54
21.34
20.97
19.66
19.38
17.93
27.18
19.66
18.66
85
29.25
FCF margin%
2.91
5.48
6.84
9.23
7.79
9.61
10.88
11.20
8.55
10.93
3.23
10.88
8.89
39
1.775
FCF / Net incomex
2.663
2.729
2.949
2.887
2.859
3.159
3.335
3.344
3.740
4.341
0.927
3.344
3.054
73
22.39
ROIC%
13.71
16.33
18.72
19.46
19.18
21.60
24.31
27.16
24.64
25.50
26.44
24.64
20.53
22
22.68
Return on equity%
3.23
2.58
5.14
7.93
8.82
7.40
4.89
4.45
2.65
0.97
19.91
4.45
4.67
11
4.79
Return on assets%
1.67
2.99
2.28
1.97
3.26
2.43
2.29
3.76
2.34
0.40
14.86
2.34
2.31
63
69.20
EPS¥
90.15
102.30
115.48
118.37
130.99
133.99
141.61
135.40
138.65
147.36
70.94
2.38%
5.06%
—
15.09
EPS growth%
18.99
21.41
23.82
21.39
21.62
23.39
25.03
23.53
21.17
18.94
11.55
23.39
21.52
27
45.85
Bookvalue per sh¥
76.56
84.48
97.10
103.00
102.09
118.13
126.79
147.46
173.27
190.81
18.11
13.32%
11.48%
—
13.30
FCF per share¥
75.36
83.10
80.57
75.94
77.05
75.60
79.75
82.88
81.92
88.56
39.10
2.82%
2.91%
—
58.83
Dividend per sh¥
84.39
98.58
114.99
110.85
107.15
109.92
105.52
121.98
122.20
115.43
37.09
1.50%
4.03%
—
17.20
Div yield (avg)%
21.89
21.19
19.51
18.22
17.04
15.10
15.47
16.52
19.03
16.34
24.34
16.34
17.63
26
6.96
Payout ratio%
7.79
9.12
6.71
5.51
7.38
6.27
8.57
8.82
6.11
8.37
14.54
8.37
7.58
12
3.464
Shares (diluted)M
3.826
3.513
3.151
3.565
4.019
3.795
3.674
3.885
3.515
3.276
3.375
(4.01%)
(1.24%)
6
8.58
Buyback yield%
13.20
12.03
9.22
8.68
10.23
7.75
9.22
11.50
10.77
9.75
6.06
9.75
9.99
25
0.823
D/E ratiox
1.265
1.336
1.493
1.534
1.768
1.882
2.114
2.321
2.528
2.866
1.743
2.321
1.825
20
423.0
Enterprise value¥M
305.4
293.1
272.7
238.3
231.9
253.4
241.4
219.8
191.2
199.0
125.8
(3.01%)
(3.41%)
24
160.5
LT debt¥M
65.55
58.66
64.45
57.63
53.70
58.64
64.96
64.48
70.32
62.85
245.0
3.20%
(1.11%)
30
Revenue
¥412.3M
8.66%
1.00×
Cost of revenue
¥239.7M
9.17%
1.05×
Operating expenses
¥54.64M
7.58%
0.90×
Cash and investments
20.66%