274.0
Revenue¥M
379.1
389.1
394.5
408.7
428.2
450.6
477.6
494.4
522.4
544.5
286.8
4.93%
3.87%
27
5.06
Revenue growth%
10.69
11.83
13.69
15.47
12.63
15.40
12.80
14.64
16.75
14.11
11.35
14.64
13.90
44
9.90
Gross margin%
25.16
22.41
22.58
24.02
22.84
25.49
24.14
24.12
24.82
24.61
6.46
24.61
24.13
54
28.49
Operating margin%
14.37
16.68
18.13
17.58
15.02
13.97
11.72
12.63
10.11
7.84
21.26
11.72
14.17
74
7.75
Net margin%
14.44
12.85
11.99
10.33
10.77
8.93
6.47
9.26
11.49
10.00
19.74
9.26
10.55
48
34.11
P/E ratio (avg)x
9.617
9.648
10.98
10.17
9.485
8.701
8.424
9.370
10.57
9.765
22.59
9.370
9.632
40
21.82
EV/EBITx
17.96
19.33
18.67
21.39
23.28
23.80
26.48
28.87
27.73
25.95
10.67
26.48
23.54
61
5.59
FCF yield (avg)%
12.85
11.13
8.99
8.78
9.12
10.40
8.59
5.65
6.18
4.80
9.71
6.18
8.89
93
21.98
FCF margin%
26.39
23.47
20.58
23.27
24.09
25.30
25.40
27.17
27.65
28.43
17.64
27.17
25.35
50
0.227
FCF / Net incomex
0.770
0.735
0.809
0.842
0.831
0.907
1.003
0.993
1.009
0.960
0.782
0.993
0.875
67
19.27
ROIC%
28.38
29.71
31.16
31.32
32.98
32.33
31.92
33.15
30.17
30.96
22.93
31.92
31.24
18
13.92
Return on equity%
16.55
19.19
16.46
13.97
15.88
15.10
15.31
13.04
10.88
11.45
2.53
13.04
15.21
89
20.25
Return on assets%
35.22
36.89
35.41
38.27
35.34
34.93
37.82
40.60
39.26
42.02
17.20
39.26
37.35
59
1.10
EPS¥
1.42
1.50
1.40
1.41
1.61
1.55
1.58
1.74
1.93
1.79
1.18
2.20%
2.06%
—
14.47
EPS growth%
35.05
35.85
37.33
36.68
39.53
36.65
36.77
37.54
35.93
34.46
24.92
36.65
36.67
58
0.85
Bookvalue per sh¥
0.71
0.79
0.84
0.98
1.01
1.19
1.20
1.17
1.35
1.44
0.73
7.24%
6.83%
—
1.19
FCF per share¥
0.47
0.46
0.54
0.59
0.71
0.73
0.81
0.85
0.97
0.96
0.74
6.05%
7.80%
—
1.17
Dividend per sh¥
0.91
0.85
0.90
0.85
0.87
0.87
0.89
0.97
0.90
0.95
0.68
1.71%
1.26%
—
25.31
Div yield (avg)%
28.20
25.89
27.69
29.53
30.17
28.77
27.34
27.52
26.84
27.09
21.70
27.34
27.61
22
20.45
Payout ratio%
22.97
21.25
18.69
20.52
20.74
20.61
18.30
17.80
19.99
21.01
2.28
19.99
20.57
94
228.4
Shares (diluted)M
260.8
260.0
277.3
246.7
242.0
269.7
242.2
251.7
224.9
245.1
224.7
0.25%
(0.98%)
48
7.79
Buyback yield%
15.66
18.14
20.01
19.33
18.27
20.99
20.51
19.94
20.71
20.02
14.03
20.51
19.98
61
1.502
D/E ratiox
0.319
0.356
0.348
0.364
0.372
0.352
0.335
0.379
0.405
0.462
1.182
0.379
0.360
62
350.4
Enterprise value¥M
570.4
539.9
513.4
511.8
559.3
554.4
595.2
554.6
588.2
595.0
117.1
1.25%
0.25%
40
179.6
LT debt¥M
126.2
132.1
138.2
142.1
148.2
149.9
162.1
176.7
191.1
197.3
226.5
5.89%
4.76%
93
Revenue
¥544.5M
3.87%
1.00×
Cost of revenue
¥292.1M
3.54%
0.97×
Operating expenses
¥64.47M
4.86%
1.10×
Property and equipment
17.57%
Goodwill & intangibles
17.37%