337.1
Revenue¥M
476.8
510.5
550.7
584.3
636.3
685.3
747.9
809.6
888.3
953.1
356.8
8.41%
8.16%
13
25.96
Revenue growth%
29.85
31.67
33.84
32.03
31.16
33.46
32.06
33.85
36.11
38.85
10.81
33.85
32.76
88
21.55
Gross margin%
15.07
16.90
14.53
12.30
13.70
12.50
13.97
14.89
16.71
14.82
25.21
14.82
14.68
18
13.99
Operating margin%
17.35
17.40
16.49
16.04
17.78
18.92
17.24
14.75
14.64
14.64
4.86
14.75
16.87
42
4.70
Net margin%
22.32
22.26
24.94
22.37
22.32
21.17
20.31
19.87
22.59
19.77
11.65
20.31
22.29
78
20.42
P/E ratio (avg)x
35.84
36.21
35.54
34.99
38.04
35.37
36.51
36.22
33.87
32.79
37.66
35.37
35.69
93
10.20
EV/EBITx
8.336
7.847
7.418
7.085
6.563
6.478
6.288
6.275
6.693
5.764
36.05
6.288
6.628
15
27.22
FCF yield (avg)%
16.41
15.99
14.68
15.17
14.34
16.62
15.52
13.94
16.77
15.25
16.73
15.52
15.39
57
4.22
FCF margin%
28.22
26.95
27.29
28.65
27.30
26.96
26.82
29.14
30.34
31.89
13.93
29.14
27.76
81
1.011
FCF / Net incomex
0.349
0.356
0.413
0.490
0.470
0.466
0.467
0.450
0.480
0.480
0.272
0.467
0.466
85
25.50
ROIC%
5.59
4.96
2.29
2.11
3.97
3.56
4.62
3.62
2.31
0.40
6.49
3.56
3.59
25
25.09
Return on equity%
2.90
0.84
0.40
0.40
0.40
0.40
1.39
2.26
0.69
0.40
14.85
0.69
0.55
83
27.76
Return on assets%
5.89
7.35
8.92
6.86
8.25
7.23
7.96
9.51
7.75
5.69
7.65
7.75
7.55
23
0.45
EPS¥
1.26
1.21
1.34
1.53
1.72
1.65
1.79
1.99
2.06
2.25
0.51
5.46%
7.76%
—
17.89
EPS growth%
8.67
11.56
9.47
9.50
8.22
10.57
8.21
6.76
6.01
3.16
19.79
6.76
8.45
17
1.53
Bookvalue per sh¥
2.77
3.22
3.43
3.83
4.22
4.86
4.82
5.13
5.56
5.91
1.78
6.94%
9.53%
—
1.12
FCF per share¥
2.16
2.34
2.24
2.35
2.63
2.72
2.44
2.46
2.58
2.60
0.33
(0.17%)
0.94%
—
0.79
Dividend per sh¥
0.55
0.54
0.58
0.58
0.60
0.65
0.58
0.60
0.56
0.56
0.69
(1.26%)
0.79%
—
5.11
Div yield (avg)%
26.74
29.07
26.24
27.97
27.90
30.06
27.22
24.59
23.55
21.20
18.85
24.59
26.98
21
20.10
Payout ratio%
24.31
25.61
24.77
24.14
22.57
22.63
23.59
24.31
22.73
22.46
22.21
22.73
23.87
53
244.2
Shares (diluted)M
180.5
179.1
164.2
170.9
160.6
170.5
156.9
148.0
156.4
153.1
245.7
(0.95%)
(2.95%)
40
14.68
Buyback yield%
21.68
20.24
17.96
15.52
14.60
17.31
18.16
20.57
21.75
21.02
9.29
20.57
19.20
58
0.662
D/E ratiox
0.788
0.715
0.703
0.754
0.743
0.663
0.670
0.663
0.585
0.510
1.250
0.663
0.686
61
175.5
Enterprise value¥M
705.0
628.9
690.7
611.6
626.3
649.2
718.4
662.0
667.9
652.7
337.9
0.83%
(0.23%)
95
185.7
LT debt¥M
523.8
547.7
545.5
546.2
524.5
554.4
550.3
553.3
562.2
530.1
350.9
0.21%
1.40%
84
Revenue
¥953.1M
8.16%
1.00×
Cost of revenue
¥520.5M
7.97%
0.98×
Operating expenses
¥191.8M
9.02%
1.08×
Cash and investments
19.18%
Goodwill & intangibles
17.75%