308.3
Revenue¥M
467.4
483.6
488.2
502.6
512.0
532.3
554.4
562.7
571.1
587.2
335.8
2.78%
2.52%
58
8.53
Revenue growth%
1.84
4.65
2.86
3.42
1.34
1.13
0.40
0.40
0.40
0.72
19.06
0.40
1.23
68
4.25
Gross margin%
8.65
10.01
7.95
8.64
8.90
6.09
6.59
9.41
8.64
7.18
6.40
7.18
8.64
71
4.10
Operating margin%
2.83
3.37
3.86
1.14
0.40
0.40
0.40
3.26
4.83
3.80
24.73
3.26
3.05
18
19.26
Net margin%
5.52
4.40
6.52
8.41
6.84
8.16
9.06
6.72
6.46
7.72
21.88
7.72
6.78
65
9.253
P/E ratio (avg)x
35.20
41.38
41.60
47.87
52.25
54.52
62.24
74.72
87.24
102.7
7.200
74.72
53.38
7
33.27
EV/EBITx
22.21
21.64
21.55
22.88
21.08
22.10
21.56
22.96
20.64
19.72
14.74
21.56
21.60
78
6.71
FCF yield (avg)%
15.61
16.16
15.58
16.23
14.38
16.52
18.89
19.88
21.46
21.19
26.49
19.88
16.37
69
15.46
FCF margin%
12.10
14.69
14.37
12.36
11.86
12.02
11.55
10.47
10.74
11.41
24.49
11.41
11.94
49
0.406
FCF / Net incomex
1.849
1.821
1.796
1.982
2.356
2.722
2.905
2.790
2.997
3.486
0.526
2.905
2.539
44
10.67
ROIC%
23.89
22.84
22.05
21.47
21.75
21.35
21.17
21.13
19.89
19.21
16.50
21.13
21.41
91
26.38
Return on equity%
14.61
12.08
9.51
10.76
8.03
9.13
7.52
8.52
8.08
10.13
28.54
8.52
9.32
77
6.19
Return on assets%
8.85
7.37
7.62
8.16
5.97
7.38
9.72
8.07
5.72
3.77
7.61
7.38
7.50
61
14.12
EPS¥
30.62
32.77
32.34
35.46
34.51
40.92
43.22
47.60
50.35
51.26
14.75
8.23%
5.78%
—
3.76
EPS growth%
33.38
36.25
33.91
31.06
28.30
25.85
28.57
26.49
27.47
26.27
28.05
26.49
28.44
68
11.81
Bookvalue per sh¥
19.72
23.57
28.27
27.82
32.22
34.78
37.98
42.67
42.04
41.55
36.47
5.22%
9.50%
—
9.94
FCF per share¥
14.53
15.46
14.16
15.47
14.25
15.76
15.64
15.38
15.54
16.01
34.97
2.36%
0.66%
—
5.42
Dividend per sh¥
33.66
34.33
37.32
40.40
36.73
38.80
39.91
43.31
40.43
42.50
25.31
2.96%
3.01%
—
20.68
Div yield (avg)%
5.16
7.27
7.46
6.21
6.85
6.90
7.29
7.67
8.46
9.43
21.10
7.67
7.28
39
4.73
Payout ratio%
1.34
3.31
1.43
3.62
0.99
1.24
3.77
1.73
1.94
4.86
10.88
1.94
1.84
94
13.53
Shares (diluted)M
13.07
11.14
11.05
10.82
9.588
8.291
8.087
6.985
7.452
7.635
13.61
(4.45%)
(5.23%)
77
21.42
Buyback yield%
20.81
23.31
22.46
25.41
27.68
28.93
26.91
27.67
24.81
27.38
25.21
27.38
26.16
40
1.376
D/E ratiox
2.678
3.052
3.083
3.623
3.793
4.056
4.633
5.179
5.006
5.282
1.321
5.006
3.924
73
0.130
Enterprise value¥B
0.810
0.923
0.959
1.057
1.159
1.105
1.162
1.308
1.551
1.731
0.155
8.36%
8.25%
44
217.3
LT debt¥M
479.9
483.3
527.5
572.4
502.9
541.1
486.9
470.3
460.6
436.5
178.7
(2.79%)
(0.53%)
56
Revenue
¥587.2M
2.52%
1.00×
Cost of revenue
¥328.6M
2.56%
1.00×
Operating expenses
¥85.88M
1.88%
0.94×
Cash and investments
17.63%