822.3
Revenue¥M
396.7
418.8
449.7
466.9
507.3
547.6
568.2
614.6
639.4
694.3
877.5
6.48%
6.32%
67
28.01
Revenue growth%
10.96
13.82
14.15
12.44
10.26
9.22
8.04
6.52
5.48
2.48
17.66
6.52
9.74
10
22.94
Gross margin%
25.69
24.74
22.95
21.51
19.29
18.03
19.73
19.24
20.24
22.28
22.34
19.73
20.87
25
7.98
Operating margin%
14.23
14.08
13.75
11.69
10.14
10.81
8.99
9.95
10.97
8.41
19.28
9.95
10.89
44
26.14
Net margin%
8.20
10.69
8.67
10.22
12.26
12.22
11.38
8.87
6.22
5.15
18.84
8.87
9.55
81
21.25
P/E ratio (avg)x
35.29
36.43
40.76
40.80
41.64
41.99
48.73
53.87
52.89
60.19
26.90
52.89
41.81
45
13.85
EV/EBITx
35.30
38.78
43.32
45.87
51.75
49.32
46.91
52.40
56.64
63.05
25.99
52.40
48.12
82
11.35
FCF yield (avg)%
13.74
12.44
10.82
12.19
11.65
10.19
12.54
14.34
15.53
16.22
4.50
14.34
12.49
23
11.72
FCF margin%
5.76
6.43
4.65
5.00
3.00
1.46
3.05
3.44
4.71
7.49
20.29
3.44
4.68
37
1.030
FCF / Net incomex
1.298
1.166
1.253
1.326
1.281
1.248
1.283
1.217
1.341
1.468
0.466
1.283
1.282
89
3.41
ROIC%
20.93
19.42
21.51
20.12
21.83
23.94
21.97
21.95
24.70
24.06
10.70
23.94
21.89
54
24.00
Return on equity%
25.50
27.18
28.62
26.38
27.15
29.92
31.53
32.37
34.67
36.76
25.11
32.37
29.27
10
3.59
Return on assets%
17.89
18.85
21.40
22.03
19.35
16.41
18.71
19.04
17.71
19.28
7.92
18.71
18.95
15
9.97
EPS¥
12.82
12.68
13.28
14.31
15.76
15.15
16.86
16.09
14.83
13.54
11.00
(3.00%)
(0.50%)
—
9.99
EPS growth%
2.64
5.38
7.23
9.77
9.73
7.22
4.41
1.62
3.53
1.60
18.64
3.53
4.89
92
4.93
Bookvalue per sh¥
6.84
7.19
7.20
7.89
8.72
8.09
8.88
9.34
8.98
10.00
26.27
2.78%
3.47%
—
32.59
FCF per share¥
45.81
47.16
54.49
55.78
54.04
55.49
58.37
58.20
61.39
57.46
28.23
1.24%
3.55%
—
19.80
Dividend per sh¥
17.37
17.35
18.36
18.37
20.74
21.32
21.84
22.80
24.72
27.14
22.98
5.53%
5.83%
—
15.06
Div yield (avg)%
12.47
12.29
10.74
9.06
7.18
6.88
7.10
9.05
8.51
6.75
20.52
7.10
8.78
70
26.18
Payout ratio%
5.05
6.16
7.16
8.50
5.93
3.42
3.95
3.13
3.84
3.17
15.73
3.42
4.50
10
7.609
Shares (diluted)M
7.935
7.368
7.541
7.596
7.757
8.620
9.916
10.99
11.32
11.36
7.429
7.94%
4.01%
89
18.24
Buyback yield%
1.93
0.40
0.40
2.86
5.08
4.56
5.49
4.56
3.90
2.92
25.16
4.56
3.41
15
0.234
D/E ratiox
1.287
1.238
1.342
1.425
1.374
1.309
1.221
1.361
1.444
1.498
0.379
1.361
1.352
25
839.6
Enterprise value¥M
218.4
228.3
243.5
261.7
234.4
250.2
231.7
245.7
218.3
210.1
768.9
(2.17%)
(1.64%)
15
579.4
LT debt¥M
100.0
111.5
104.3
99.29
97.72
93.75
105.7
99.02
113.2
128.1
233.1
5.56%
4.12%
7
Revenue
¥694.3M
6.32%
1.00×
Cost of revenue
¥486.0M
6.32%
1.00×
Operating expenses
¥137.4M
6.35%
1.00×
Cash and investments
17.08%