424.2
Revenue¥M
541.4
553.1
580.4
588.3
595.0
621.8
642.9
663.2
697.5
734.5
444.8
4.31%
3.49%
40
5.19
Revenue growth%
2.80
5.72
4.39
4.48
2.49
3.81
4.14
7.01
6.31
6.71
13.44
6.31
4.44
29
10.14
Gross margin%
15.74
16.11
13.27
12.24
13.66
15.28
16.70
18.75
17.67
18.56
7.55
17.67
15.93
40
29.06
Operating margin%
26.81
29.81
30.34
31.14
31.52
29.30
27.00
27.44
27.63
26.23
7.39
27.44
28.47
59
29.20
Net margin%
7.20
8.44
6.58
4.00
6.27
4.14
4.57
5.22
3.79
3.95
20.08
4.14
4.89
10
32.61
P/E ratio (avg)x
19.68
22.24
23.00
23.80
26.72
29.72
32.76
36.93
42.74
40.80
21.64
36.93
28.22
66
19.40
EV/EBITx
18.85
21.24
22.15
22.55
24.04
21.68
23.12
25.10
23.98
23.56
32.11
23.56
22.83
64
29.03
FCF yield (avg)%
18.24
18.50
20.74
19.24
17.97
19.93
19.25
19.55
16.95
16.06
10.94
19.25
18.87
31
19.65
FCF margin%
21.89
24.49
25.26
25.23
27.12
27.21
25.21
27.27
29.74
32.53
14.55
27.27
26.19
63
0.668
FCF / Net incomex
0.349
0.340
0.328
0.322
0.334
0.312
0.286
0.264
0.241
0.267
1.278
0.267
0.317
90
13.52
ROIC%
11.44
12.51
14.17
11.19
11.63
14.17
12.18
15.08
13.05
13.54
20.87
13.54
12.78
71
25.97
Return on equity%
7.40
8.59
7.81
7.29
4.43
6.67
7.60
5.53
6.82
9.62
16.55
6.82
7.34
24
14.37
Return on assets%
7.70
8.15
8.08
9.26
10.05
9.69
9.96
9.93
8.28
5.63
15.05
9.69
8.77
22
0.38
EPS¥
0.59
0.63
0.55
0.50
0.44
0.40
0.36
0.39
0.35
0.31
0.40
(6.76%)
(7.15%)
—
4.95
EPS growth%
22.59
24.10
26.81
26.74
29.53
31.39
29.71
27.16
28.54
26.08
14.52
28.54
26.98
54
0.21
Bookvalue per sh¥
0.54
0.52
0.56
0.52
0.48
0.50
0.48
0.48
0.47
0.52
0.44
1.85%
0.96%
—
0.24
FCF per share¥
0.89
0.89
0.96
1.10
1.05
1.16
1.08
1.03
1.02
0.99
0.35
(1.13%)
1.40%
—
0.44
Dividend per sh¥
0.77
0.88
1.00
1.19
1.22
1.40
1.56
1.87
2.26
2.28
0.49
13.31%
13.00%
—
3.84
Div yield (avg)%
6.43
8.00
6.29
3.84
2.26
0.40
2.39
2.76
0.93
0.40
25.04
0.93
2.58
91
8.67
Payout ratio%
25.72
23.28
26.09
25.62
26.04
25.32
27.44
29.02
30.04
30.31
27.69
29.02
26.06
76
485.7
Shares (diluted)M
484.5
495.7
496.5
488.8
487.4
536.9
558.5
552.8
517.7
482.4
511.9
(0.21%)
0.18%
32
22.45
Buyback yield%
10.56
11.58
13.23
11.74
12.87
11.17
12.51
13.66
11.96
13.85
15.22
12.51
12.23
53
0.489
D/E ratiox
0.665
0.619
0.669
0.662
0.736
0.648
0.681
0.698
0.696
0.620
0.539
0.681
0.667
43
459.1
Enterprise value¥M
155.0
162.4
162.0
170.0
189.6
196.3
220.4
258.6
280.6
326.2
561.9
11.46%
9.12%
59
0.271
LT debt¥B
0.659
0.724
0.825
0.871
0.926
1.058
1.087
1.066
1.257
1.352
0.615
7.86%
7.69%
56
Revenue
¥734.5M
3.49%
1.00×
Cost of revenue
¥403.3M
3.76%
1.03×
Operating expenses
¥181.8M
3.56%
1.01×
Property and equipment
17.37%
Cash and investments
13.55%