248.6
Revenue¥M
486.7
485.8
484.7
483.3
487.3
477.2
487.9
490.2
482.1
481.6
273.7
(0.24%)
(0.33%)
41
25.23
Revenue growth%
22.18
21.18
22.45
20.97
23.03
22.67
25.64
26.20
26.47
25.45
13.41
25.64
22.85
44
18.24
Gross margin%
14.50
13.79
13.01
14.47
11.58
12.14
9.88
9.46
11.07
10.54
19.55
10.54
11.86
20
27.94
Operating margin%
28.91
31.33
28.69
30.32
29.95
28.52
26.13
26.35
27.76
28.56
26.42
27.76
28.62
70
15.99
Net margin%
26.02
28.05
26.23
23.78
25.06
26.54
26.08
24.72
25.82
23.68
28.25
25.82
25.92
85
25.14
P/E ratio (avg)x
13.20
12.69
13.15
13.73
13.68
13.70
12.86
13.01
12.18
13.67
25.02
13.01
13.18
91
37.77
EV/EBITx
51.21
48.08
50.13
45.25
49.03
54.05
58.85
57.52
54.15
55.61
33.26
55.61
52.63
42
16.46
FCF yield (avg)%
0.63
2.00
0.40
1.05
0.73
0.58
0.40
0.40
0.40
0.40
25.35
0.40
0.49
27
18.43
FCF margin%
8.93
8.11
7.82
9.16
8.66
8.58
7.09
8.69
9.16
11.19
24.45
8.69
8.68
6
1.004
FCF / Net incomex
1.848
2.056
2.093
2.203
2.312
2.419
2.747
3.153
3.773
4.451
1.343
3.153
2.365
43
12.69
ROIC%
5.23
6.56
5.44
7.06
4.36
2.03
0.40
2.95
3.58
0.80
5.57
2.03
3.97
81
25.08
Return on equity%
22.55
24.38
23.45
26.14
25.50
25.12
26.50
27.59
26.56
28.76
15.92
26.56
25.82
16
25.52
Return on assets%
37.20
38.31
40.15
39.25
39.78
42.75
44.60
46.28
47.78
50.11
7.10
46.28
41.45
39
1.41
EPS¥
0.46
0.43
0.44
0.48
0.50
0.47
0.48
0.42
0.44
0.45
1.51
(2.06%)
0.57%
—
23.56
EPS growth%
12.93
10.24
10.32
11.24
9.86
9.89
9.50
7.46
6.33
6.32
6.38
7.46
9.88
25
0.63
Bookvalue per sh¥
1.51
1.53
1.58
1.70
1.91
2.20
2.05
2.15
2.41
2.54
1.02
5.88%
5.77%
—
0.78
FCF per share¥
1.09
1.00
1.05
1.06
1.14
1.24
1.34
1.48
1.66
1.82
0.26
9.85%
5.28%
—
0.74
Dividend per sh¥
0.62
0.74
0.72
0.76
0.87
1.05
1.07
1.27
1.49
1.58
1.35
12.67%
9.71%
—
17.93
Div yield (avg)%
3.21
2.22
4.09
3.30
0.85
0.70
0.40
2.41
3.06
0.96
7.03
0.96
2.31
59
11.68
Payout ratio%
9.16
6.69
9.49
9.60
11.70
13.04
12.80
10.40
7.59
5.68
17.14
10.40
9.55
18
375.4
Shares (diluted)M
338.0
295.8
322.3
284.9
298.9
302.2
271.3
269.5
264.9
266.0
362.3
(2.31%)
(2.02%)
34
19.61
Buyback yield%
20.87
19.89
22.44
23.31
21.69
20.45
19.28
21.67
20.63
18.74
22.65
20.45
20.75
19
0.139
D/E ratiox
0.536
0.613
0.561
0.570
0.625
0.598
0.613
0.609
0.678
0.725
1.510
0.613
0.611
56
524.3
Enterprise value¥M
312.8
285.8
265.0
256.6
275.7
287.6
294.1
260.3
274.4
304.3
468.8
1.99%
(0.56%)
57
0.310
LT debt¥B
0.620
0.697
0.714
0.795
0.889
0.945
1.115
1.226
1.459
1.739
0.432
14.37%
10.60%
32
Revenue
¥481.6M
(0.33%)
1.00×
Cost of revenue
¥259.5M
(0.04%)
1.03×
Operating expenses
¥78.57M
(0.92%)
0.94×
Property and equipment
19.14%
Cash and investments
16.74%
Goodwill & intangibles
16.71%