290.3
Revenue¥M
332.5
341.3
352.7
361.8
370.3
374.1
385.9
394.3
415.3
310.4
326.7
2.80%
3.05%
50
29.01
Revenue growth%
12.56
10.02
10.63
10.84
11.14
14.07
14.08
14.72
17.21
6.03
29.11
14.08
13.31
48
12.26
Gross margin%
31.89
32.09
33.59
36.26
35.41
36.53
38.18
38.52
40.65
12.27
9.01
38.18
35.84
33
9.72
Operating margin%
11.65
11.45
9.10
10.89
12.26
11.67
9.96
11.44
14.20
11.26
10.95
11.67
11.44
52
24.85
Net margin%
23.04
22.47
20.96
22.65
24.28
23.89
21.65
20.34
22.48
24.91
9.65
22.48
22.56
55
32.61
P/E ratio (avg)x
27.33
26.76
28.49
28.33
31.84
34.63
35.25
37.87
43.83
7.418
9.212
35.25
30.16
14
6.644
EV/EBITx
10.76
12.40
14.02
14.46
14.41
15.10
17.68
17.67
20.70
10.45
10.03
17.67
14.43
42
5.31
FCF yield (avg)%
9.63
11.85
10.89
13.10
11.08
9.99
9.46
7.40
7.15
13.11
27.16
9.46
9.81
51
13.70
FCF margin%
16.16
17.21
18.42
19.59
19.84
21.93
20.89
21.62
23.05
26.72
12.74
21.62
19.72
36
0.531
FCF / Net incomex
1.818
2.013
1.983
2.269
2.462
2.432
2.687
3.104
3.275
0.257
1.344
2.687
2.351
9
25.16
ROIC%
25.30
26.97
26.22
24.16
23.15
21.19
19.12
20.15
17.48
13.79
29.51
20.15
23.65
20
28.64
Return on equity%
13.41
11.26
11.44
10.94
13.18
14.10
16.30
16.24
18.85
23.47
15.04
16.24
13.30
20
26.12
Return on assets%
12.89
15.33
18.19
16.29
14.07
16.48
14.18
13.21
11.18
24.06
11.13
14.07
14.13
27
2.33
EPS¥
1.36
1.24
1.13
1.12
1.00
0.97
1.02
0.93
1.01
2.45
2.49
(2.05%)
(4.03%)
—
23.76
EPS growth%
25.27
27.53
29.66
32.62
35.36
36.22
34.31
33.57
34.50
18.11
23.80
34.50
33.10
30
3.47
Bookvalue per sh¥
4.16
4.64
4.27
4.83
5.58
5.41
5.74
6.36
7.01
1.86
2.96
7.74%
6.53%
—
1.34
FCF per share¥
3.58
3.79
3.57
3.46
3.45
3.55
3.96
3.62
4.09
1.57
3.15
3.38%
1.81%
—
0.89
Dividend per sh¥
1.63
1.37
1.39
1.24
1.27
1.16
1.01
0.89
0.88
3.73
0.66
(6.65%)
(7.77%)
—
9.32
Div yield (avg)%
16.68
14.68
14.21
13.60
11.23
12.90
14.98
14.09
14.46
5.22
9.79
14.09
14.34
79
27.59
Payout ratio%
14.97
16.67
19.04
18.83
21.02
20.72
18.10
18.17
20.76
10.56
21.91
20.72
18.50
70
92.13
Shares (diluted)M
100.0
92.47
102.0
104.9
110.1
102.9
94.87
92.45
89.16
94.18
94.38
(3.19%)
1.25%
59
5.83
Buyback yield%
15.58
15.06
16.43
13.79
16.06
15.90
17.35
15.15
14.80
14.76
20.15
15.90
15.72
14
0.634
D/E ratiox
0.483
0.427
0.462
0.435
0.398
0.407
0.388
0.409
0.408
1.514
1.601
0.407
0.418
61
0.054
Enterprise value¥B
0.490
0.573
0.666
0.762
0.813
0.878
0.958
1.090
1.148
0.125
0.359
8.54%
10.43%
92
403.4
LT debt¥M
177.4
172.6
168.2
165.9
161.6
151.7
162.7
181.7
182.0
176.7
173.3
1.87%
1.49%
93
Revenue
¥415.3M
3.05%
1.00×
Cost of revenue
¥281.4M
3.42%
1.04×
Operating expenses
¥86.80M
2.55%
0.95×
Cash and investments
20.09%
Property and equipment
17.60%
Goodwill & intangibles
13.78%