550.5
Revenue¥M
465.3
484.5
503.6
530.8
559.0
601.1
649.5
702.9
756.0
816.2
579.1
7.86%
6.26%
31
18.85
Revenue growth%
24.48
26.67
29.43
28.98
30.68
32.82
34.00
34.26
31.35
30.00
16.37
32.82
30.34
40
6.15
Gross margin%
26.90
24.00
25.08
25.19
25.80
22.93
25.55
22.82
23.81
21.11
10.51
22.93
24.54
21
20.75
Operating margin%
16.48
15.58
15.58
18.52
18.59
19.49
22.46
22.53
21.59
21.43
25.27
21.59
19.04
24
2.45
Net margin%
23.94
24.69
22.89
20.41
17.73
18.60
18.97
21.24
20.37
17.89
15.61
18.97
20.39
93
35.40
P/E ratio (avg)x
21.04
20.23
22.41
22.37
23.71
23.00
22.95
22.81
24.28
25.12
35.19
23.00
22.88
74
31.97
EV/EBITx
30.72
28.28
29.06
30.69
28.15
30.62
28.49
29.30
25.56
23.09
32.89
28.49
28.77
11
12.12
FCF yield (avg)%
8.52
11.25
10.39
8.52
10.09
9.18
10.51
13.08
14.18
15.67
18.05
13.08
10.45
34
8.33
FCF margin%
13.11
14.58
16.04
13.72
12.25
10.45
7.97
7.45
5.96
5.72
27.13
7.45
11.35
23
0.831
FCF / Net incomex
1.776
1.728
1.739
1.926
1.894
1.901
1.805
1.750
1.961
2.066
1.758
1.901
1.849
83
11.67
ROIC%
24.32
25.64
23.55
24.97
22.96
22.87
20.58
22.99
22.32
20.35
27.58
22.32
22.97
80
17.71
Return on equity%
23.21
23.69
25.03
27.11
28.46
31.01
31.98
32.53
30.44
30.51
25.70
31.01
29.45
58
11.89
Return on assets%
5.27
6.30
4.96
4.96
4.88
3.53
3.35
5.34
7.90
8.43
11.29
5.34
5.12
17
0.67
EPS¥
0.99
1.02
1.22
1.48
1.58
1.62
1.85
2.04
2.43
2.54
0.69
9.98%
9.64%
—
26.19
EPS growth%
16.24
17.31
17.68
15.21
12.82
10.61
10.67
10.92
11.93
13.62
22.50
10.92
13.22
94
0.24
Bookvalue per sh¥
0.62
0.66
0.74
0.81
0.93
1.02
1.04
1.00
0.98
1.01
0.73
1.80%
5.04%
—
0.77
FCF per share¥
0.34
0.36
0.42
0.47
0.44
0.48
0.54
0.51
0.57
0.64
0.71
7.83%
7.71%
—
0.21
Dividend per sh¥
0.17
0.16
0.17
0.15
0.15
0.16
0.15
0.17
0.17
0.16
0.51
0.91%
(1.39%)
—
7.92
Div yield (avg)%
20.53
18.24
20.59
18.71
17.09
16.15
13.87
16.73
18.32
20.63
11.44
16.73
18.28
49
4.74
Payout ratio%
15.98
13.30
13.09
13.51
15.81
13.14
10.21
12.00
10.93
8.31
2.01
10.93
13.12
8
481.6
Shares (diluted)M
293.1
299.8
325.9
290.6
309.5
271.8
252.3
255.1
250.7
228.7
476.3
(5.87%)
(3.72%)
9
28.76
Buyback yield%
22.13
23.07
23.20
23.95
24.41
26.51
24.51
22.38
20.76
19.40
18.94
22.38
23.14
60
0.509
D/E ratiox
1.060
1.070
1.003
1.084
1.197
1.111
1.024
1.148
1.207
1.092
0.556
1.111
1.088
24
336.1
Enterprise value¥M
38.51
35.48
37.11
35.23
36.11
35.43
36.23
33.75
34.89
36.64
65.89
0.29%
(1.44%)
62
0.396
LT debt¥B
1.060
1.272
1.262
1.406
1.417
1.503
1.509
1.538
1.523
1.772
0.151
4.57%
6.83%
22
Revenue
¥816.2M
6.26%
1.00×
Cost of revenue
¥453.2M
6.40%
1.01×
Operating expenses
¥141.0M
6.48%
1.02×
Property and equipment
21.44%
Cash and investments
14.34%
Spread over hurdle
(1.66%)