49.66
Revenue¥M
520.1
540.6
559.4
577.6
602.9
630.0
659.6
693.4
705.9
725.6
51.49
3.78%
3.60%
59
21.40
Revenue growth%
26.53
24.04
22.89
22.58
23.67
25.89
23.27
24.86
23.39
23.39
14.06
23.39
23.53
32
23.74
Gross margin%
31.15
32.42
35.16
34.33
35.82
38.72
36.53
35.56
33.76
32.66
4.40
35.56
34.74
75
18.35
Operating margin%
23.00
20.68
17.68
18.95
16.89
19.06
17.55
19.92
19.25
17.46
28.19
19.06
19.01
55
14.19
Net margin%
29.46
28.15
29.95
29.09
27.30
27.70
28.61
26.46
24.32
24.07
7.61
26.46
27.93
83
6.165
P/E ratio (avg)x
39.20
46.83
46.67
50.50
52.32
55.95
62.65
73.30
75.04
88.49
26.39
73.30
54.13
52
10.29
EV/EBITx
21.34
19.46
19.35
21.75
22.79
21.26
22.30
23.52
23.01
24.55
12.59
23.01
22.03
33
3.78
FCF yield (avg)%
5.39
3.32
4.02
5.83
6.38
7.36
7.62
6.57
7.85
7.08
22.26
7.36
6.48
62
9.90
FCF margin%
21.62
20.12
22.23
24.57
24.11
23.49
25.52
25.23
22.50
20.37
15.83
23.49
22.99
57
1.618
FCF / Net incomex
0.260
0.288
0.292
0.304
0.292
0.308
0.319
0.290
0.276
0.253
0.339
0.290
0.291
67
12.77
ROIC%
2.57
1.79
1.25
3.20
2.86
1.60
4.09
3.86
2.98
5.13
16.94
3.86
2.92
48
22.41
Return on equity%
14.22
15.58
13.70
11.89
9.61
8.67
11.17
13.14
14.07
16.45
12.87
13.14
13.42
64
16.58
Return on assets%
17.07
15.47
15.53
14.72
14.26
15.04
15.02
13.77
11.24
11.04
22.76
13.77
14.87
62
1.81
EPS¥
1.72
2.02
2.20
2.61
2.81
3.15
3.58
3.40
3.59
3.94
1.92
6.97%
8.59%
—
9.69
EPS growth%
23.27
20.45
20.56
19.67
18.10
18.79
16.20
15.27
13.64
14.02
17.89
15.27
18.45
31
2.60
Bookvalue per sh¥
1.08
1.04
1.01
0.88
0.77
0.80
0.83
0.73
0.75
0.79
0.74
0.49%
(3.31%)
—
0.78
FCF per share¥
1.07
1.11
1.03
1.10
1.05
1.07
1.05
1.03
1.14
1.10
2.98
0.91%
1.23%
—
0.56
Dividend per sh¥
3.42
3.45
3.31
3.52
3.69
4.12
4.09
3.96
4.50
5.23
1.85
7.20%
5.27%
—
19.82
Div yield (avg)%
16.74
17.79
20.44
18.41
21.09
19.17
16.94
19.10
19.73
18.66
4.71
19.10
18.88
23
6.57
Payout ratio%
16.04
16.71
18.82
21.19
18.53
16.62
13.73
11.58
10.63
13.52
6.33
13.52
16.33
71
146.3
Shares (diluted)M
151.5
148.0
141.4
139.3
146.5
171.5
173.1
197.4
207.3
206.6
142.6
7.12%
3.50%
7
15.30
Buyback yield%
8.17
7.09
9.21
6.47
8.25
11.19
12.81
10.35
10.85
13.59
19.49
11.19
9.78
87
1.482
D/E ratiox
0.897
0.854
0.845
0.859
0.786
0.723
0.775
0.669
0.646
0.638
1.333
0.669
0.781
14
672.5
Enterprise value¥M
78.80
69.51
74.02
71.92
65.00
56.31
59.49
61.98
54.44
55.24
391.0
(3.20%)
(3.24%)
8
333.4
LT debt¥M
685.2
737.3
651.0
695.7
675.6
589.2
650.4
568.7
606.6
590.1
604.9
(2.67%)
(2.50%)
40
Revenue
¥725.6M
3.60%
1.00×
Cost of revenue
¥507.9M
3.60%
1.00×
Operating expenses
¥148.3M
3.62%
1.00×
Cash and investments
17.70%
Property and equipment
17.55%