300.1
Revenue¥M
534.5
532.1
544.2
552.2
549.2
539.8
551.8
565.7
562.1
574.1
331.2
0.89%
0.58%
60
29.90
Revenue growth%
20.04
22.83
20.76
21.51
23.46
24.41
23.06
25.20
23.72
24.63
10.24
24.41
23.26
93
17.80
Gross margin%
13.37
11.67
11.94
11.18
13.60
13.01
12.32
14.06
11.28
11.01
25.30
12.32
12.13
30
14.66
Operating margin%
28.41
31.13
33.45
34.21
35.29
32.32
30.82
30.06
31.14
34.06
12.22
31.14
31.73
58
10.37
Net margin%
14.20
12.62
13.76
13.36
11.50
11.30
9.19
8.73
7.34
6.89
3.59
8.73
11.40
90
31.69
P/E ratio (avg)x
47.39
55.17
60.78
65.53
69.50
77.04
76.03
87.47
93.93
97.19
24.98
87.47
72.76
62
9.651
EV/EBITx
9.039
9.822
10.73
9.780
8.413
8.996
8.525
8.655
8.421
7.295
6.349
8.525
8.826
35
8.84
FCF yield (avg)%
18.23
18.68
18.02
17.79
20.14
18.39
15.53
15.74
12.90
15.56
27.87
15.56
17.91
10
17.89
FCF margin%
25.59
23.34
22.71
21.33
21.23
22.97
24.42
22.83
25.65
24.75
19.89
24.42
23.16
50
0.601
FCF / Net incomex
1.342
1.402
1.518
1.675
1.900
1.922
2.264
2.197
2.499
2.688
0.361
2.264
1.911
64
27.93
ROIC%
8.58
11.10
8.17
10.27
9.36
9.23
12.03
13.90
15.04
12.13
9.71
12.13
10.68
39
23.62
Return on equity%
33.59
35.25
36.78
33.84
34.28
32.70
31.31
32.01
30.00
28.54
14.78
31.31
33.14
34
22.27
Return on assets%
29.80
26.93
25.69
28.55
29.02
30.81
28.37
28.77
29.36
27.96
24.62
28.77
28.66
77
0.28
EPS¥
0.75
0.86
1.01
1.16
1.22
1.43
1.61
1.73
1.88
1.99
0.31
10.18%
11.28%
—
20.36
EPS growth%
16.84
16.26
13.34
15.45
12.98
10.38
10.83
13.21
11.78
12.44
10.22
11.78
13.09
66
0.40
Bookvalue per sh¥
0.89
0.99
1.15
1.26
1.32
1.37
1.40
1.35
1.46
1.41
1.01
1.28%
4.23%
—
0.92
FCF per share¥
0.54
0.58
0.59
0.56
0.58
0.62
0.60
0.58
0.64
0.65
0.57
2.28%
2.08%
—
1.05
Dividend per sh¥
0.88
1.03
1.16
1.25
1.22
1.34
1.47
1.55
1.77
1.72
0.68
7.09%
7.11%
—
17.61
Div yield (avg)%
7.28
8.91
7.49
5.79
6.63
5.25
6.14
7.72
5.78
3.38
28.89
5.78
6.39
65
10.26
Payout ratio%
25.98
28.64
29.10
30.17
30.39
31.92
30.70
28.12
25.93
26.04
13.07
28.12
28.87
75
224.2
Shares (diluted)M
151.8
144.5
152.5
165.1
145.6
150.7
147.8
142.0
124.3
114.6
224.4
(4.67%)
(3.25%)
16
18.57
Buyback yield%
25.19
25.18
25.02
26.67
27.15
29.86
26.89
25.06
25.37
25.50
11.75
25.50
25.43
31
0.176
D/E ratiox
1.346
1.266
1.260
1.346
1.302
1.384
1.520
1.593
1.500
1.439
1.411
1.500
1.365
68
30.11
Enterprise value¥M
291.9
331.8
390.2
429.0
422.1
490.8
516.5
557.6
646.8
695.9
431.7
10.52%
10.18%
65
448.7
LT debt¥M
322.3
330.3
336.5
363.3
386.7
337.7
306.5
331.2
303.9
268.3
137.8
(7.05%)
(3.25%)
21
Revenue
¥574.1M
0.58%
1.00×
Cost of revenue
¥270.0M
0.41%
0.98×
Operating expenses
¥137.7M
0.86%
1.03×
Property and equipment
15.41%
Cash and investments
15.00%