471.7
Revenue¥M
266.0
287.1
311.8
341.0
376.8
407.5
434.1
471.0
506.7
548.0
490.6
7.78%
8.24%
74
11.86
Revenue growth%
11.81
9.65
11.33
13.77
10.90
13.69
16.49
14.95
13.92
15.34
13.90
14.95
13.73
71
5.39
Gross margin%
13.48
13.62
12.28
9.82
6.88
7.67
10.04
7.42
8.82
8.83
17.56
8.82
9.32
70
19.38
Operating margin%
10.23
11.13
9.64
9.50
7.13
8.22
8.99
8.16
7.63
9.77
12.94
8.22
9.24
76
26.34
Net margin%
28.58
30.76
33.51
33.48
33.23
31.55
30.22
31.81
34.37
35.84
15.26
31.81
32.52
6
15.83
P/E ratio (avg)x
15.22
15.32
13.36
12.68
12.48
11.83
11.51
11.85
11.24
10.48
26.07
11.51
12.17
23
13.82
EV/EBITx
33.86
36.26
40.91
39.85
45.52
48.79
54.71
59.64
65.92
77.57
33.57
59.64
47.15
92
28.86
FCF yield (avg)%
9.12
10.15
10.37
10.64
11.01
10.73
11.21
8.27
8.83
7.38
26.79
8.83
10.26
29
9.40
FCF margin%
21.34
23.85
21.86
22.29
23.98
25.67
25.83
23.10
24.30
25.07
18.59
25.07
23.91
68
0.605
FCF / Net incomex
1.610
1.607
1.623
1.578
1.566
1.605
1.668
1.919
1.962
1.857
0.754
1.857
1.617
57
25.81
ROIC%
33.69
35.21
37.22
36.19
34.26
37.08
35.75
35.33
32.49
33.08
4.48
35.33
35.27
28
18.45
Return on equity%
28.04
28.00
28.57
29.72
27.17
29.33
29.24
26.97
29.24
26.49
5.41
29.24
28.30
79
10.68
Return on assets%
10.22
11.72
8.75
6.14
4.49
3.58
2.13
0.40
0.40
0.40
20.23
0.40
4.04
32
1.95
EPS¥
1.11
0.99
0.91
0.93
0.96
0.99
1.01
1.03
1.03
1.08
2.15
2.38%
(1.47%)
—
3.90
EPS growth%
16.29
16.10
15.39
13.17
11.17
12.84
11.39
12.13
12.44
13.54
18.21
12.44
13.00
31
2.19
Bookvalue per sh¥
0.60
0.63
0.68
0.74
0.85
0.92
0.92
0.89
1.03
1.02
1.66
3.65%
5.16%
—
0.93
FCF per share¥
1.89
1.90
2.05
2.28
2.26
2.48
2.33
2.41
2.73
2.84
1.85
4.71%
5.26%
—
2.41
Dividend per sh¥
1.72
1.61
1.75
1.90
1.70
1.83
1.96
1.85
1.63
1.64
1.12
(0.75%)
(0.30%)
—
11.35
Div yield (avg)%
33.36
34.76
33.14
31.52
30.79
33.77
33.24
35.95
34.32
35.24
22.62
34.32
33.56
33
20.04
Payout ratio%
5.45
5.10
5.98
4.73
7.49
8.28
10.71
12.70
14.68
15.90
20.14
12.70
7.89
84
117.3
Shares (diluted)M
141.0
165.4
171.9
174.0
193.0
199.4
211.1
200.2
192.0
209.2
118.9
1.62%
3.64%
91
22.82
Buyback yield%
34.66
36.59
36.43
39.27
38.51
37.00
38.70
38.21
39.65
41.23
18.33
38.70
38.36
81
1.172
D/E ratiox
1.287
1.450
1.451
1.520
1.707
1.895
2.126
2.374
2.356
2.206
1.357
2.206
1.801
18
263.0
Enterprise value¥M
353.1
341.1
311.0
342.3
323.7
292.7
278.2
304.2
291.8
295.7
255.5
(1.79%)
(2.37%)
21
385.9
LT debt¥M
340.2
371.9
440.3
430.3
448.2
528.8
548.2
617.4
687.1
806.1
346.3
12.45%
10.33%
14
Revenue
¥548.0M
8.24%
1.00×
Cost of revenue
¥310.1M
8.24%
1.00×
Operating expenses
¥113.5M
8.04%
0.98×
Property and equipment
16.48%
Cash and investments
14.29%
Spread over hurdle
18.90%