21.91
Revenue¥M
303.7
327.9
346.3
368.0
403.6
442.5
475.8
508.0
545.1
589.6
23.55
7.87%
7.58%
65
27.99
Revenue growth%
9.72
8.12
9.12
11.35
14.03
15.49
13.20
15.84
12.86
12.43
8.04
13.20
12.65
83
26.39
Gross margin%
28.49
27.04
27.04
26.88
29.32
30.68
29.41
27.60
25.46
28.04
27.80
28.04
27.82
39
26.86
Operating margin%
15.18
17.56
20.38
19.78
17.48
14.48
17.28
19.32
19.65
18.88
10.70
18.88
18.22
24
5.41
Net margin%
15.09
14.30
16.75
16.33
17.68
17.01
15.04
17.40
19.40
18.90
10.48
17.40
16.88
83
10.89
P/E ratio (avg)x
20.63
21.52
19.54
17.10
15.78
15.24
16.92
15.84
16.87
16.35
36.85
16.35
16.89
45
15.72
EV/EBITx
25.45
30.48
35.59
40.06
40.85
44.92
46.80
49.63
52.21
59.40
23.11
49.63
42.89
15
21.38
FCF yield (avg)%
28.27
30.24
28.20
26.86
26.80
28.72
27.55
25.32
22.93
21.68
2.69
25.32
27.20
85
8.14
FCF margin%
23.31
22.22
21.91
21.25
19.82
17.46
15.63
16.10
14.51
17.30
7.32
16.10
18.64
54
0.453
FCF / Net incomex
1.363
1.352
1.357
1.243
1.299
1.256
1.259
1.247
1.339
1.371
0.104
1.259
1.319
73
13.51
ROIC%
14.06
14.14
16.80
17.32
17.87
17.02
17.62
16.32
18.70
18.56
28.29
17.62
17.17
18
21.49
Return on equity%
20.71
20.32
20.05
18.79
20.95
18.49
17.06
19.07
18.04
20.42
26.95
18.49
19.56
74
5.01
Return on assets%
33.67
35.35
34.00
33.17
33.05
33.25
34.25
33.94
35.49
37.95
24.96
34.25
33.97
38
1.98
EPS¥
6.14
6.24
7.16
8.16
9.81
11.56
13.32
13.32
13.31
13.97
2.14
7.32%
10.11%
—
2.82
EPS growth%
11.92
11.59
12.73
13.64
15.50
17.70
15.42
13.51
14.93
14.82
12.45
14.93
14.23
43
0.93
Bookvalue per sh¥
3.46
3.43
3.55
3.08
3.20
3.00
2.76
2.47
2.42
2.06
4.06
(8.45%)
(4.40%)
—
2.29
FCF per share¥
3.63
4.21
4.47
5.11
5.25
5.47
6.45
7.24
7.70
8.70
2.71
10.61%
8.76%
—
1.76
Dividend per sh¥
6.91
6.80
7.64
8.44
8.78
10.42
12.40
13.41
13.88
15.37
1.45
11.84%
9.73%
—
25.30
Div yield (avg)%
32.98
34.08
31.66
33.18
35.94
35.04
36.16
36.20
37.85
40.79
15.90
36.20
35.49
59
13.89
Payout ratio%
1.68
1.97
4.83
4.02
5.96
8.37
7.70
5.11
7.04
6.80
11.63
7.04
5.54
54
113.9
Shares (diluted)M
107.6
118.4
131.8
130.4
135.4
152.2
164.9
156.0
166.0
153.2
120.0
2.50%
2.75%
64
26.82
Buyback yield%
19.81
21.78
24.01
25.88
26.26
23.39
24.54
25.44
24.22
24.70
18.31
24.54
24.38
47
1.151
D/E ratiox
1.448
1.677
1.721
1.659
1.766
2.060
2.161
2.418
2.619
2.556
1.024
2.418
1.913
25
207.8
Enterprise value¥M
291.1
287.9
284.9
262.6
289.8
292.4
322.3
339.6
337.5
363.2
332.0
4.62%
2.15%
60
257.2
LT debt¥M
469.1
426.3
434.5
469.1
465.9
469.9
408.1
414.5
392.1
356.0
422.6
(5.24%)
(2.81%)
51
Revenue
¥589.6M
7.58%
1.00×
Cost of revenue
¥342.3M
7.77%
1.02×
Operating expenses
¥123.7M
8.03%
1.04×
Property and equipment
19.84%
Cash and investments
17.25%