433.7
Revenue¥M
486.5
481.2
495.7
510.4
515.4
510.7
506.9
501.3
504.2
506.0
483.6
(0.36%)
0.55%
11
23.34
Revenue growth%
15.85
17.78
17.78
15.25
14.36
16.81
18.35
16.21
14.03
12.84
16.74
16.21
16.03
31
11.99
Gross margin%
3.68
3.72
6.04
7.18
8.96
8.05
10.39
8.97
11.12
13.13
29.01
10.39
8.51
16
16.33
Operating margin%
17.47
20.15
19.23
17.44
15.15
16.31
14.89
14.84
17.23
15.71
17.95
15.71
16.77
49
12.88
Net margin%
23.23
24.36
24.91
22.22
23.72
22.70
24.26
22.66
21.03
19.55
18.95
22.66
22.96
28
13.48
P/E ratio (avg)x
31.80
31.51
30.88
27.20
27.12
27.93
26.56
28.49
29.34
28.77
35.44
28.49
28.63
43
20.26
EV/EBITx
45.97
48.43
51.96
51.48
54.19
63.18
73.49
78.02
86.30
91.73
32.94
78.02
58.69
17
3.25
FCF yield (avg)%
25.82
27.99
26.23
28.28
26.44
26.75
25.22
24.83
25.77
26.47
6.98
25.77
26.34
36
24.69
FCF margin%
0.40
0.40
0.40
1.45
0.40
0.40
0.40
2.25
3.35
2.05
26.21
2.05
0.40
88
0.324
FCF / Net incomex
0.449
0.501
0.493
0.580
0.650
0.722
0.873
0.889
0.959
1.008
0.845
0.889
0.686
54
12.99
ROIC%
12.72
13.73
14.36
17.27
17.47
16.54
14.29
13.97
12.72
10.25
2.72
13.97
14.13
65
21.79
Return on equity%
9.95
8.08
6.48
5.67
7.93
8.44
8.02
9.75
9.07
11.41
13.23
9.07
8.26
27
10.16
Return on assets%
20.57
22.79
24.24
21.74
22.98
21.53
18.92
19.21
18.28
19.95
27.54
19.21
21.05
12
1.14
EPS¥
4.08
4.28
5.12
5.47
5.71
5.93
6.73
7.56
8.87
10.66
1.21
13.28%
10.01%
—
14.29
EPS growth%
19.35
16.81
14.88
15.88
17.65
19.36
20.18
22.01
21.65
22.32
11.86
21.65
19.35
12
3.15
Bookvalue per sh¥
2.84
2.71
2.51
2.76
2.66
2.86
2.89
2.92
3.16
2.88
0.84
1.64%
0.95%
—
1.07
FCF per share¥
1.29
1.19
1.15
1.15
1.03
1.05
1.13
1.20
1.10
1.13
0.53
1.99%
(1.29%)
—
2.19
Dividend per sh¥
2.74
2.57
2.28
2.35
2.27
2.18
1.90
1.82
1.71
1.70
2.54
(5.60%)
(3.76%)
—
2.21
Div yield (avg)%
2.28
0.93
0.40
0.62
1.99
4.93
2.84
3.32
6.27
6.80
23.10
4.93
2.56
87
13.48
Payout ratio%
15.73
15.80
15.34
18.07
18.24
19.36
21.78
20.49
21.64
21.23
22.93
21.23
18.80
13
125.1
Shares (diluted)M
130.6
133.9
138.9
121.2
105.9
114.9
122.4
109.5
101.0
96.80
128.8
(1.77%)
(2.21%)
59
3.96
Buyback yield%
22.64
23.42
26.18
27.08
29.04
30.22
31.10
31.29
29.78
32.51
10.50
31.10
29.41
25
0.227
D/E ratiox
0.950
1.000
0.910
0.807
0.761
0.746
0.673
0.742
0.694
0.618
0.550
0.694
0.753
78
268.4
Enterprise value¥M
200.1
222.7
210.0
210.6
236.3
237.8
268.1
254.8
284.5
266.1
560.7
2.40%
2.40%
60
627.2
LT debt¥M
43.56
46.98
48.98
50.65
59.12
60.06
61.51
63.71
74.43
86.07
48.08
7.80%
7.45%
51
Revenue
¥506.0M
0.55%
1.00×
Cost of revenue
¥235.8M
0.44%
0.99×
Operating expenses
¥121.3M
0.53%
1.00×
Property and equipment
16.84%
Cash and investments
15.55%
Goodwill & intangibles
14.74%