283.7
Revenue¥M
790.1
818.0
832.2
855.5
861.7
880.9
897.7
938.2
965.9
996.0
315.3
2.94%
2.44%
38
9.47
Revenue growth%
28.89
31.45
32.51
30.73
32.43
31.30
33.68
31.61
31.57
29.41
9.40
31.57
31.51
79
23.95
Gross margin%
6.30
3.66
1.88
1.56
3.28
3.83
1.54
3.33
3.09
1.69
21.24
3.09
3.19
66
29.17
Operating margin%
29.73
26.74
27.39
26.42
28.59
27.75
26.86
25.96
24.72
24.60
25.59
25.96
26.80
86
10.05
Net margin%
7.61
6.19
9.12
11.74
10.58
13.31
11.15
9.17
8.80
6.16
6.94
9.17
9.14
33
24.17
P/E ratio (avg)x
10.59
11.16
12.40
11.60
10.61
10.46
11.48
13.03
12.65
11.52
36.95
11.52
11.50
47
30.19
EV/EBITx
10.99
11.73
11.50
11.93
13.10
15.62
15.58
16.29
18.52
22.04
9.990
16.29
14.34
81
7.85
FCF yield (avg)%
19.06
21.08
21.57
20.01
17.17
19.74
17.52
18.07
16.94
16.45
20.58
17.52
18.57
94
26.98
FCF margin%
20.77
21.51
19.50
20.75
22.70
22.01
24.06
21.61
23.38
25.46
21.70
23.38
21.81
21
1.167
FCF / Net incomex
1.980
2.262
2.535
2.901
2.947
3.086
3.194
3.554
4.180
4.590
0.804
3.554
3.017
66
27.32
ROIC%
10.30
11.28
13.13
14.27
12.50
12.14
10.35
9.18
10.70
12.90
29.11
10.70
11.71
74
6.94
Return on equity%
14.73
17.03
17.44
18.23
16.88
19.43
18.45
19.58
18.84
21.20
23.15
19.43
18.34
94
11.79
Return on assets%
21.99
24.61
22.45
21.70
22.75
23.74
23.50
21.18
20.43
17.78
28.53
21.18
22.22
64
0.85
EPS¥
1.92
2.13
2.21
2.06
1.98
2.22
2.09
2.38
2.54
2.48
0.91
4.57%
3.19%
—
5.53
EPS growth%
7.25
7.05
6.34
7.44
6.39
5.85
3.55
6.00
5.85
3.16
20.03
5.85
6.17
95
1.72
Bookvalue per sh¥
1.11
1.16
1.28
1.34
1.36
1.28
1.22
1.34
1.41
1.46
1.25
1.45%
2.65%
—
1.19
FCF per share¥
0.32
0.31
0.28
0.30
0.27
0.24
0.26
0.25
0.26
0.27
1.76
(0.01%)
(2.95%)
—
0.71
Dividend per sh¥
0.81
0.77
0.74
0.78
0.69
0.65
0.67
0.58
0.57
0.59
1.03
(2.97%)
(4.27%)
—
20.47
Div yield (avg)%
15.93
14.67
15.91
17.54
17.96
18.15
16.95
15.75
17.72
19.56
24.01
17.72
17.25
75
7.18
Payout ratio%
21.47
19.44
22.37
24.72
22.79
20.11
22.56
23.07
22.05
23.27
11.08
22.56
22.46
65
163.1
Shares (diluted)M
281.9
341.5
389.0
453.4
523.5
601.1
703.5
698.5
699.5
757.7
156.0
7.67%
11.80%
75
6.06
Buyback yield%
3.07
3.46
5.83
6.05
8.42
10.27
7.61
6.77
5.50
8.29
8.54
7.61
6.41
47
0.859
D/E ratiox
1.737
1.948
2.046
2.109
2.081
2.375
2.499
2.391
2.259
2.527
1.641
2.391
2.184
23
408.2
Enterprise value¥M
299.2
289.0
304.8
328.3
306.6
336.6
377.0
434.5
472.5
504.2
616.5
10.46%
5.27%
31
300.1
LT debt¥M
234.6
205.9
184.2
197.5
178.5
167.7
174.6
158.7
155.3
131.1
456.1
(5.98%)
(7.23%)
46
Revenue
¥996.0M
2.44%
1.00×
Cost of revenue
¥570.0M
2.12%
0.97×
Operating expenses
¥245.4M
2.81%
1.04×
Property and equipment
15.97%
Cash and investments
14.89%