205.5
Revenue¥M
274.7
280.7
285.0
283.8
286.7
296.6
294.5
297.6
303.7
309.2
210.7
1.52%
1.20%
46
2.66
Revenue growth%
6.08
6.50
6.92
5.64
5.38
5.69
7.11
7.30
5.82
6.36
18.59
6.36
6.22
62
22.48
Gross margin%
11.02
9.81
7.03
8.06
6.35
4.64
3.06
3.92
0.96
0.40
3.66
3.06
5.50
22
12.38
Operating margin%
10.46
8.31
8.52
7.25
7.25
8.39
8.71
8.23
10.15
11.97
12.19
8.71
8.45
62
8.06
Net margin%
16.70
18.97
21.28
22.89
20.09
20.73
18.34
18.38
20.28
21.10
26.44
20.28
20.18
43
17.54
P/E ratio (avg)x
11.39
10.45
10.19
9.790
9.981
9.666
8.972
9.767
9.697
9.182
13.51
9.666
9.779
79
37.10
EV/EBITx
13.65
14.19
13.09
11.84
12.09
10.64
10.79
10.29
9.528
8.557
12.68
10.29
11.32
70
23.44
FCF yield (avg)%
22.54
19.83
22.36
23.82
24.69
23.27
21.41
18.54
16.90
13.98
15.28
18.54
21.89
90
5.48
FCF margin%
18.52
17.19
15.76
13.46
14.40
12.52
10.93
12.59
15.10
14.21
18.41
12.59
14.31
89
1.343
FCF / Net incomex
0.770
0.731
0.698
0.610
0.641
0.604
0.553
0.482
0.431
0.451
1.748
0.482
0.607
49
23.04
ROIC%
5.04
3.72
5.76
3.23
6.05
3.52
4.96
5.15
6.40
4.80
18.57
4.96
5.00
83
12.72
Return on equity%
27.71
26.58
28.12
25.43
23.74
22.47
21.19
24.06
23.23
26.04
29.30
23.23
24.74
39
24.60
Return on assets%
21.53
22.86
22.95
23.47
22.69
23.27
24.89
22.87
24.26
24.66
10.55
24.26
23.11
36
1.99
EPS¥
1.92
2.15
2.39
2.60
2.70
3.06
2.95
3.33
3.68
3.86
2.07
7.45%
8.68%
—
28.53
EPS growth%
11.03
11.79
11.19
13.23
12.82
13.13
14.39
13.67
11.34
9.71
20.72
13.13
12.30
74
1.32
Bookvalue per sh¥
1.36
1.31
1.24
1.38
1.36
1.54
1.50
1.38
1.47
1.34
4.01
(0.35%)
(0.56%)
—
3.89
FCF per share¥
2.13
2.17
2.32
2.54
2.86
3.03
3.08
3.06
3.10
3.12
3.05
1.69%
3.87%
—
2.81
Dividend per sh¥
3.50
3.76
4.32
4.45
5.31
5.32
6.39
7.76
8.89
8.89
3.18
10.84%
10.38%
—
9.78
Div yield (avg)%
3.24
2.61
2.38
0.40
1.55
4.37
6.43
8.61
6.84
6.29
9.93
6.43
3.80
21
27.93
Payout ratio%
23.13
22.66
25.18
26.92
27.17
24.45
23.01
22.03
24.38
26.48
8.55
24.38
24.42
54
83.28
Shares (diluted)M
81.74
74.77
72.06
66.69
66.21
75.12
71.72
80.68
78.63
82.82
85.57
4.58%
0.31%
6
21.12
Buyback yield%
33.01
31.15
29.32
29.14
27.47
26.39
27.10
28.69
28.77
27.19
27.99
27.19
28.73
56
0.103
D/E ratiox
1.298
1.141
1.117
0.975
0.949
0.881
0.893
0.907
0.867
0.891
1.043
0.891
0.928
60
288.4
Enterprise value¥M
307.9
352.6
350.0
388.9
382.0
433.4
450.9
463.1
541.3
589.1
108.1
9.05%
7.65%
77
59.40
LT debt¥M
11.86
11.26
10.41
10.69
9.177
9.706
8.640
8.898
9.105
8.214
160.6
(2.19%)
(5.08%)
28
Revenue
¥309.2M
1.20%
1.00×
Cost of revenue
¥157.0M
1.30%
1.01×
Operating expenses
¥62.26M
1.09%
0.99×
Cash and investments
20.14%
Property and equipment
15.25%