416.6
Revenue¥M
481.3
496.0
501.0
500.5
516.6
524.5
544.1
548.9
549.3
560.4
454.1
1.64%
1.43%
57
7.02
Revenue growth%
31.21
28.91
29.57
30.42
31.47
32.23
31.05
33.12
35.83
34.00
19.61
33.12
31.34
65
24.15
Gross margin%
30.16
31.74
34.45
37.00
34.81
37.32
39.34
39.74
40.28
41.14
8.06
39.74
37.16
18
13.16
Operating margin%
27.91
25.41
25.29
22.63
25.17
23.08
24.27
21.51
20.27
21.08
3.18
21.51
23.67
21
23.03
Net margin%
7.21
7.80
9.63
7.87
7.98
6.68
3.70
5.02
4.91
5.82
29.75
5.02
6.95
64
28.31
P/E ratio (avg)x
31.72
32.90
37.99
37.20
39.87
37.60
37.30
39.01
36.34
34.65
16.41
37.30
37.25
50
27.47
EV/EBITx
15.16
17.16
16.43
17.33
19.88
19.72
21.37
25.45
28.56
31.21
10.69
25.45
19.80
12
23.52
FCF yield (avg)%
14.87
11.95
14.04
16.68
16.73
16.71
15.18
12.29
9.40
6.86
5.55
12.29
14.46
52
15.60
FCF margin%
4.61
5.50
7.44
5.73
2.76
1.90
3.17
3.06
4.16
4.78
10.50
3.17
4.38
64
1.490
FCF / Net incomex
1.374
1.405
1.450
1.490
1.612
1.620
1.643
1.629
1.673
1.743
0.590
1.643
1.616
7
26.97
ROIC%
8.48
8.89
9.68
12.67
11.57
9.17
10.91
11.77
11.00
9.54
15.04
10.91
10.29
89
27.62
Return on equity%
14.27
14.20
16.36
14.47
13.48
13.88
12.04
10.91
9.36
9.00
3.20
10.91
13.68
5
3.82
Return on assets%
18.51
17.55
15.86
18.31
18.30
18.52
16.48
18.60
15.90
14.61
19.37
16.48
17.93
39
0.84
EPS¥
1.29
1.33
1.51
1.52
1.83
1.98
2.16
2.51
2.54
2.86
0.94
9.38%
10.14%
—
15.60
EPS growth%
22.00
20.39
17.81
15.57
15.10
16.91
15.32
14.69
15.12
14.81
28.11
15.12
15.44
40
0.99
Bookvalue per sh¥
1.02
1.12
1.20
1.26
1.48
1.46
1.52
1.72
1.86
1.76
0.83
3.44%
6.28%
—
0.90
FCF per share¥
1.08
1.22
1.44
1.45
1.63
1.79
2.04
2.09
2.13
2.52
0.49
9.10%
9.36%
—
0.93
Dividend per sh¥
0.49
0.54
0.61
0.66
0.76
0.83
0.94
1.12
1.09
1.08
0.90
7.25%
8.14%
—
21.96
Div yield (avg)%
16.06
16.40
15.45
16.64
14.59
13.87
13.95
15.86
15.05
13.25
3.82
13.95
15.25
60
7.71
Payout ratio%
27.14
27.72
26.29
28.13
27.55
25.58
26.31
28.50
26.73
26.21
20.25
26.31
26.94
15
372.6
Shares (diluted)M
449.8
440.5
508.0
547.8
596.4
678.2
652.9
712.2
674.0
775.1
372.2
5.38%
5.37%
76
25.53
Buyback yield%
21.02
19.26
19.92
18.78
16.05
14.56
15.08
17.33
15.04
12.08
7.41
15.04
16.69
83
1.408
D/E ratiox
0.490
0.524
0.546
0.627
0.641
0.675
0.755
0.794
0.962
1.138
0.273
0.794
0.658
62
197.3
Enterprise value¥M
329.2
322.5
329.6
334.6
314.2
290.6
280.4
302.5
332.6
363.6
288.8
2.97%
0.47%
88
517.9
LT debt¥M
295.2
320.8
369.7
409.9
413.2
492.9
557.8
567.8
654.7
718.0
244.2
11.69%
9.84%
10
Revenue
¥560.4M
1.43%
1.00×
Cost of revenue
¥390.0M
1.37%
0.99×
Operating expenses
¥109.8M
2.24%
1.08×
Cash and investments
15.63%