277.5
Revenue¥M
320.9
332.2
336.8
354.7
363.8
370.3
387.3
391.0
411.0
433.0
292.1
3.55%
3.55%
39
26.18
Revenue growth%
33.28
35.36
33.30
33.24
36.17
35.56
33.23
34.64
32.52
30.13
8.58
33.23
33.29
61
21.76
Gross margin%
20.98
20.01
18.22
16.70
19.48
16.90
15.67
15.54
13.40
11.57
2.87
15.54
16.80
13
3.22
Operating margin%
23.37
23.28
20.73
21.70
19.98
18.51
21.04
23.18
26.07
23.67
11.04
23.18
22.44
51
15.96
Net margin%
11.85
9.66
7.80
9.66
10.33
11.04
12.58
11.98
9.66
12.10
21.53
11.98
10.69
54
30.22
P/E ratio (avg)x
8.744
9.054
8.324
8.099
7.429
7.968
7.669
7.263
7.464
7.134
14.79
7.464
7.819
31
14.86
EV/EBITx
6.796
6.343
6.355
5.909
5.263
5.023
4.830
4.574
4.193
3.847
26.79
4.574
5.143
73
3.92
FCF yield (avg)%
12.62
15.39
15.88
17.64
18.06
16.17
15.06
12.81
11.86
10.75
10.64
12.81
15.22
61
25.79
FCF margin%
3.21
2.10
0.40
0.40
0.40
1.42
0.67
1.86
1.18
0.40
11.20
1.18
0.93
44
1.098
FCF / Net incomex
0.912
0.908
0.967
1.042
1.139
1.329
1.501
1.517
1.537
1.617
1.593
1.517
1.234
93
18.87
ROIC%
17.00
16.11
16.70
17.27
14.30
15.37
15.94
18.70
21.51
24.30
15.99
18.70
16.85
72
27.19
Return on equity%
14.42
12.27
9.76
11.14
12.13
10.74
9.49
7.23
6.02
8.85
13.62
8.85
10.25
37
20.67
Return on assets%
19.50
19.62
22.49
22.62
24.21
23.16
24.51
23.66
21.77
19.23
4.56
23.16
22.56
89
2.94
EPS¥
1.44
1.55
1.69
2.02
2.04
1.99
1.95
2.10
2.37
2.53
3.15
4.40%
7.43%
—
27.77
EPS growth%
21.46
22.11
22.84
21.68
23.80
22.61
22.28
21.14
22.00
21.95
11.22
22.00
22.06
18
1.52
Bookvalue per sh¥
1.43
1.58
1.42
1.27
1.40
1.28
1.27
1.28
1.38
1.30
2.29
(1.54%)
(1.23%)
—
3.73
FCF per share¥
3.54
3.83
4.41
5.26
6.04
6.22
6.29
6.80
6.74
7.89
1.41
5.48%
10.16%
—
1.14
Dividend per sh¥
2.96
2.96
3.34
3.54
3.78
3.66
3.72
4.06
3.88
4.29
3.07
2.55%
5.23%
—
14.01
Div yield (avg)%
14.76
14.62
12.12
10.89
10.76
13.42
14.63
16.98
17.64
15.78
2.47
15.78
14.63
75
22.92
Payout ratio%
6.37
8.61
9.96
10.03
7.57
10.07
8.82
9.21
11.28
12.81
5.32
10.07
9.59
53
122.8
Shares (diluted)M
128.5
127.7
137.4
122.8
111.4
99.91
105.8
115.1
115.7
109.7
117.3
(0.31%)
(2.15%)
31
10.71
Buyback yield%
15.51
16.85
18.41
15.84
13.48
11.49
12.17
14.09
15.01
17.19
11.06
14.09
15.26
30
0.521
D/E ratiox
0.991
0.930
0.899
1.040
1.020
1.150
1.253
1.375
1.295
1.233
1.705
1.253
1.095
31
285.4
Enterprise value¥M
327.6
367.0
429.4
478.4
527.7
520.0
577.2
620.9
608.9
674.5
255.7
5.03%
7.65%
39
340.0
LT debt¥M
87.12
91.60
103.6
97.86
113.1
132.2
141.8
153.1
171.0
186.7
356.3
10.54%
8.59%
85
Revenue
¥433.0M
3.55%
1.00×
Cost of revenue
¥289.4M
3.80%
1.02×
Operating expenses
¥56.58M
3.57%
1.00×
Cash and investments
19.87%
Property and equipment
17.78%