114.3
Revenue¥M
367.6
398.0
429.5
463.5
502.9
552.5
610.3
666.4
735.7
789.1
126.8
9.43%
9.06%
82
3.15
Revenue growth%
11.04
12.11
13.45
15.98
13.66
13.55
16.14
18.95
18.76
16.57
5.37
16.57
14.82
85
22.49
Gross margin%
1.86
3.58
4.11
5.92
5.28
5.01
3.76
3.32
5.93
6.33
14.31
5.01
4.56
58
27.48
Operating margin%
26.07
28.99
29.04
28.08
25.61
28.37
25.66
23.08
25.88
23.07
10.44
25.66
25.97
7
18.24
Net margin%
18.43
19.34
18.74
18.61
16.78
18.35
17.65
16.35
16.20
14.21
24.48
16.35
18.00
40
14.61
P/E ratio (avg)x
22.97
22.91
25.58
23.94
21.55
21.89
21.19
18.98
17.36
16.93
15.49
18.98
21.72
55
34.23
EV/EBITx
19.56
19.27
18.47
17.90
17.72
16.40
15.83
16.00
15.18
14.20
14.02
15.83
17.06
22
27.05
FCF yield (avg)%
14.14
15.74
18.40
16.58
18.84
19.70
18.25
19.71
19.30
19.47
13.09
19.47
18.62
90
15.51
FCF margin%
20.12
21.46
24.04
24.47
24.32
22.95
23.11
24.41
23.83
24.97
24.17
23.83
23.94
73
0.882
FCF / Net incomex
0.749
0.779
0.783
0.745
0.718
0.774
0.685
0.589
0.630
0.620
1.277
0.630
0.731
22
8.89
ROIC%
13.21
10.36
13.23
13.09
13.13
13.76
15.36
14.05
15.98
18.89
24.08
15.36
13.50
15
25.05
Return on equity%
13.69
14.59
15.96
18.13
17.66
20.34
21.84
21.15
20.41
21.91
6.02
21.15
19.23
33
23.65
Return on assets%
11.67
11.12
10.17
11.34
12.09
10.91
7.94
5.15
6.46
5.24
13.47
6.46
10.54
53
1.54
EPS¥
1.24
1.45
1.49
1.59
1.70
1.96
2.25
2.64
2.99
3.29
1.61
14.18%
11.86%
—
5.77
EPS growth%
10.59
12.80
12.01
10.13
9.38
8.83
6.93
9.81
8.50
7.50
19.99
8.50
9.59
91
1.85
Bookvalue per sh¥
1.72
1.71
1.86
1.81
1.95
1.99
2.15
2.52
2.46
2.76
0.60
7.28%
4.65%
—
0.51
FCF per share¥
1.11
1.19
1.16
1.21
1.29
1.38
1.56
1.51
1.55
1.70
0.89
5.59%
4.92%
—
0.41
Dividend per sh¥
0.30
0.26
0.25
0.27
0.26
0.25
0.27
0.24
0.23
0.23
1.91
(2.28%)
(3.20%)
—
16.04
Div yield (avg)%
6.32
7.01
7.32
5.16
3.82
3.29
2.94
5.84
6.00
6.03
25.34
5.84
5.92
83
15.27
Payout ratio%
27.94
26.61
26.53
27.66
25.13
27.73
28.67
26.34
24.74
26.04
19.01
26.34
26.57
69
239.3
Shares (diluted)M
245.1
268.8
246.1
247.9
252.1
264.2
258.5
278.9
249.8
256.8
233.0
0.37%
(0.59%)
65
28.12
Buyback yield%
12.75
12.32
11.17
13.87
14.33
13.03
12.00
14.47
15.73
17.08
10.29
14.47
13.45
88
0.192
D/E ratiox
1.480
1.461
1.406
1.532
1.636
1.572
1.618
1.536
1.719
1.723
1.329
1.618
1.554
19
832.0
Enterprise value¥M
758.7
654.1
701.2
664.3
682.3
618.6
645.3
646.7
653.5
710.7
898.2
0.82%
(1.12%)
25
597.3
LT debt¥M
625.8
675.7
703.0
681.7
746.1
706.8
693.0
788.6
805.6
913.3
409.2
4.13%
5.12%
30
Revenue
¥789.1M
9.06%
1.00×
Cost of revenue
¥384.6M
8.99%
0.99×
Operating expenses
¥137.3M
9.45%
1.04×
Cash and investments
17.42%