268.0
Revenue¥M
250.5
263.4
285.6
303.8
323.1
339.0
361.0
390.4
409.4
432.5
281.8
6.01%
6.06%
8
17.80
Revenue growth%
18.97
19.45
18.00
18.99
17.94
18.51
16.15
17.76
18.58
15.83
5.47
17.76
18.25
82
13.22
Gross margin%
16.54
14.96
17.42
17.12
16.45
16.81
19.34
20.47
23.40
23.35
8.81
20.47
17.27
86
22.00
Operating margin%
20.77
22.33
22.05
20.19
17.99
18.64
19.13
18.43
15.57
15.96
10.41
18.43
18.88
11
3.83
Net margin%
18.53
19.52
19.63
21.03
18.10
18.57
16.17
16.55
16.08
14.02
22.45
16.17
18.31
27
36.64
P/E ratio (avg)x
27.51
25.27
24.19
26.90
26.39
25.06
24.00
26.29
29.89
31.01
37.27
26.29
26.34
39
13.68
EV/EBITx
9.746
10.18
10.15
9.833
9.041
8.765
8.089
8.859
9.426
8.773
32.51
8.773
9.233
80
3.35
FCF yield (avg)%
21.00
19.66
17.64
19.05
19.59
17.31
15.71
16.42
14.07
15.69
15.89
15.71
17.47
41
11.77
FCF margin%
22.59
24.46
24.89
22.61
20.42
23.11
20.68
19.96
19.44
19.29
4.17
19.96
21.63
77
1.169
FCF / Net incomex
1.112
1.141
1.252
1.470
1.603
1.810
1.795
2.084
2.376
2.617
1.680
2.084
1.699
59
26.61
ROIC%
25.86
25.71
26.35
27.31
29.74
29.63
28.94
27.09
26.59
29.39
13.73
28.94
27.20
30
23.36
Return on equity%
13.03
12.10
10.62
12.69
14.95
13.83
12.62
15.13
12.62
12.61
9.60
12.62
12.66
69
16.16
Return on assets%
27.78
30.67
31.28
33.67
34.22
34.86
35.50
35.29
35.50
36.98
4.25
35.50
34.54
43
0.83
EPS¥
0.53
0.54
0.45
0.39
0.36
0.37
0.38
0.38
0.39
0.34
0.91
(0.59%)
(4.60%)
—
4.71
EPS growth%
22.04
21.59
24.47
24.95
24.77
26.77
29.45
30.30
32.32
30.64
28.77
30.30
25.86
68
1.34
Bookvalue per sh¥
0.59
0.59
0.61
0.62
0.59
0.62
0.62
0.67
0.74
0.86
1.36
7.68%
4.13%
—
1.55
FCF per share¥
1.75
1.82
1.92
2.25
2.38
2.61
2.73
3.06
3.15
2.99
0.87
4.70%
7.02%
—
0.81
Dividend per sh¥
1.42
1.61
1.64
1.63
1.63
1.72
1.92
1.80
2.03
2.24
0.71
6.60%
4.04%
—
10.57
Div yield (avg)%
25.35
27.17
29.03
29.90
31.58
29.19
31.13
29.37
29.79
31.96
5.92
29.79
29.58
19
29.69
Payout ratio%
19.84
18.51
17.19
16.05
18.10
20.46
21.02
18.51
17.50
19.77
6.41
19.77
18.51
78
140.2
Shares (diluted)M
97.07
86.04
79.18
76.47
70.19
70.10
73.59
79.16
82.61
89.09
137.4
4.89%
(1.73%)
58
19.96
Buyback yield%
25.87
26.88
26.29
26.00
27.00
25.85
24.74
23.24
22.76
24.85
9.85
24.74
25.86
41
0.955
D/E ratiox
0.852
0.874
0.819
0.806
0.871
0.973
0.963
0.942
0.867
0.856
0.955
0.942
0.869
88
377.8
Enterprise value¥M
484.7
530.5
521.6
504.5
492.9
552.2
518.2
543.9
607.8
630.8
236.0
5.06%
2.45%
46
169.7
LT debt¥M
408.0
491.3
511.9
585.0
585.9
704.0
716.3
694.9
752.8
899.4
260.6
8.95%
9.00%
53
Revenue
¥432.5M
6.06%
1.00×
Cost of revenue
¥244.0M
6.12%
1.01×
Operating expenses
¥99.04M
5.68%
0.97×
Cash and investments
20.82%
Property and equipment
15.53%