129.6
Revenue¥M
158.5
174.3
188.9
207.4
221.5
235.0
258.0
273.7
297.6
324.8
136.0
7.96%
8.43%
28
21.72
Revenue growth%
1.37
4.19
7.14
9.28
9.76
11.38
13.70
12.19
11.01
11.79
10.52
11.79
10.39
21
25.62
Gross margin%
16.38
16.31
13.90
14.76
16.71
18.94
21.08
18.57
16.81
16.77
28.50
18.57
16.74
15
27.12
Operating margin%
21.19
22.40
20.33
21.97
20.73
17.88
19.81
17.25
16.57
16.02
10.87
17.25
20.07
8
23.33
Net margin%
18.39
17.20
19.21
21.10
23.25
22.28
20.47
18.65
20.18
22.90
16.86
20.47
20.32
84
26.21
P/E ratio (avg)x
22.09
24.53
23.28
26.80
28.98
29.33
29.53
32.11
36.24
40.40
20.08
32.11
29.15
47
11.66
EV/EBITx
25.87
24.32
23.14
21.78
21.82
22.22
20.63
18.10
18.32
16.36
31.25
18.32
21.80
18
9.89
FCF yield (avg)%
25.17
26.72
26.69
24.86
26.32
27.36
29.43
30.53
32.80
32.70
11.99
30.53
27.04
15
2.76
FCF margin%
2.92
4.42
1.58
1.46
0.93
1.90
2.56
0.90
3.71
1.61
17.74
1.90
1.76
49
0.404
FCF / Net incomex
1.080
1.167
1.148
1.188
1.158
1.268
1.189
1.210
1.385
1.608
0.657
1.268
1.188
62
9.35
ROIC%
12.46
11.84
13.98
16.55
16.81
18.35
19.07
16.18
13.22
15.30
4.10
16.18
15.74
49
5.30
Return on equity%
12.15
12.37
12.71
10.53
10.97
10.75
8.54
7.60
4.91
4.36
6.20
7.60
10.64
48
14.70
Return on assets%
18.46
18.66
20.92
22.87
20.38
20.35
23.32
25.06
24.26
26.99
13.30
24.26
21.89
95
0.94
EPS¥
1.55
1.62
1.69
1.63
1.78
1.89
2.20
2.23
2.38
2.69
1.01
8.55%
6.27%
—
20.30
EPS growth%
8.54
7.02
5.82
6.25
4.35
7.17
4.48
5.52
8.52
8.35
8.03
7.17
6.63
44
0.36
Bookvalue per sh¥
1.82
2.04
2.04
2.11
2.54
2.66
2.61
2.60
2.64
2.90
0.24
2.71%
5.08%
—
0.70
FCF per share¥
1.00
0.96
1.09
1.16
1.10
1.02
0.96
0.90
0.89
0.87
0.64
(4.52%)
(0.01%)
—
0.74
Dividend per sh¥
1.22
1.23
1.33
1.42
1.47
1.30
1.29
1.31
1.29
1.13
0.45
(5.21%)
(0.37%)
—
17.54
Div yield (avg)%
21.44
20.94
20.02
20.61
20.38
20.74
20.98
18.96
17.08
16.13
21.93
18.96
20.49
56
2.89
Payout ratio%
6.28
8.01
7.76
7.16
9.42
11.18
9.19
11.35
11.63
11.09
6.55
11.18
9.30
85
245.6
Shares (diluted)M
239.1
254.1
265.9
287.0
287.8
302.9
269.4
265.4
282.7
259.5
233.9
(2.05%)
0.92%
11
25.06
Buyback yield%
24.91
23.03
20.60
17.84
18.72
21.56
19.98
18.67
20.11
18.32
21.00
19.98
20.05
69
0.746
D/E ratiox
0.377
0.360
0.342
0.307
0.340
0.308
0.345
0.363
0.352
0.334
0.793
0.345
0.344
9
18.08
Enterprise value¥M
229.4
203.5
215.9
188.9
201.8
187.3
187.9
159.7
141.5
140.0
120.1
(7.05%)
(4.50%)
5
398.6
LT debt¥M
108.0
122.3
125.0
123.9
135.8
130.3
144.4
163.6
175.4
194.6
30.06
7.45%
6.35%
20
Revenue
¥324.8M
8.43%
1.00×
Cost of revenue
¥192.6M
8.80%
1.03×
Operating expenses
¥49.04M
8.01%
0.96×
Cash and investments
20.88%
Property and equipment
15.81%