306.6
Revenue¥M
706.8
726.4
753.7
759.5
779.8
791.7
793.5
798.4
807.2
833.3
326.5
1.34%
1.83%
68
22.27
Revenue growth%
7.57
9.33
9.78
11.85
13.21
12.40
11.18
13.67
12.41
13.95
4.68
12.41
12.12
24
6.88
Gross margin%
23.85
25.73
25.09
25.26
25.21
25.29
24.65
25.56
27.68
29.51
16.27
25.56
25.27
94
17.19
Operating margin%
14.73
14.66
13.88
15.57
18.01
16.52
18.33
17.50
15.24
13.76
20.57
16.52
15.40
16
18.65
Net margin%
11.66
14.18
16.61
17.88
16.12
15.12
13.50
13.96
16.30
18.30
15.11
15.12
15.62
91
14.52
P/E ratio (avg)x
16.09
14.55
13.95
13.96
12.07
12.03
12.34
12.77
13.99
13.19
19.07
12.77
13.57
37
34.52
EV/EBITx
11.58
12.93
12.71
12.56
14.01
12.51
13.00
13.73
13.66
13.54
24.81
13.54
12.96
78
25.24
FCF yield (avg)%
25.90
25.91
23.39
23.47
25.49
28.48
29.12
28.17
28.15
30.81
26.70
28.48
27.03
71
25.30
FCF margin%
29.66
31.59
32.38
34.18
33.32
33.84
35.97
35.95
35.00
37.41
29.42
35.95
34.01
68
1.677
FCF / Net incomex
1.707
1.879
1.968
1.920
1.862
1.762
1.655
1.830
1.673
1.498
0.107
1.673
1.796
51
3.31
ROIC%
22.24
21.82
20.73
23.69
22.03
21.79
21.42
21.99
22.25
23.69
10.35
21.99
22.01
85
24.69
Return on equity%
1.63
1.29
0.40
0.40
0.40
0.40
0.40
3.29
3.05
3.80
23.92
3.05
0.85
7
10.39
Return on assets%
25.34
22.84
21.02
22.16
22.73
24.17
25.60
24.16
22.21
24.84
18.99
24.17
23.50
47
2.27
EPS¥
2.15
2.31
2.45
2.20
2.28
2.23
1.98
1.80
1.93
2.03
2.45
(2.31%)
0.02%
—
29.21
EPS growth%
26.53
28.94
27.57
27.21
27.86
28.48
30.70
28.17
25.60
24.66
15.45
28.17
27.72
61
2.74
Bookvalue per sh¥
1.54
1.71
1.90
2.07
2.02
2.30
2.46
2.53
2.59
2.61
1.92
5.28%
6.19%
—
2.70
FCF per share¥
2.23
2.50
2.94
3.46
3.40
3.61
4.29
4.47
4.91
5.05
2.29
8.22%
10.04%
—
2.46
Dividend per sh¥
1.21
1.28
1.25
1.39
1.36
1.28
1.40
1.35
1.43
1.41
0.78
0.61%
1.53%
—
19.09
Div yield (avg)%
16.65
15.65
14.51
15.48
15.72
17.89
15.80
18.31
15.95
15.12
27.08
15.95
15.76
62
10.43
Payout ratio%
18.82
16.51
17.55
20.22
20.28
18.71
17.41
16.59
14.74
12.66
10.59
16.59
17.48
67
366.6
Shares (diluted)M
373.7
347.9
364.7
405.7
405.3
412.9
394.4
359.5
334.6
294.8
359.5
(6.17%)
(2.58%)
33
16.33
Buyback yield%
10.37
10.13
8.22
9.28
9.58
6.94
6.63
7.64
10.03
12.48
23.12
7.64
9.43
39
1.472
D/E ratiox
0.616
0.607
0.672
0.659
0.643
0.626
0.571
0.583
0.530
0.557
0.388
0.571
0.612
18
0.328
Enterprise value¥B
0.488
0.557
0.658
0.701
0.821
0.914
1.039
1.164
1.308
1.432
0.624
11.79%
12.48%
78
0.203
LT debt¥B
2.194
2.295
2.259
2.625
2.892
3.062
3.452
3.412
3.754
3.902
1.016
6.18%
7.82%
33
Revenue
¥833.3M
1.83%
1.00×
Cost of revenue
¥431.3M
1.46%
0.96×
Operating expenses
¥152.4M
2.77%
1.10×
Cash and investments
17.76%
Property and equipment
16.76%