257.0
Revenue¥M
343.4
368.8
396.7
434.1
474.0
512.9
556.0
604.6
666.0
710.1
269.4
8.42%
8.35%
45
12.92
Revenue growth%
1.65
0.40
2.11
0.40
0.40
2.69
2.80
4.98
2.06
1.51
5.30
2.69
1.85
15
20.01
Gross margin%
30.08
32.16
32.18
29.86
32.51
33.15
34.52
35.29
33.06
35.68
8.28
34.52
32.79
67
6.46
Operating margin%
1.67
2.54
1.12
1.95
1.61
3.71
6.02
8.54
8.33
5.80
3.06
6.02
3.13
42
4.64
Net margin%
18.87
17.62
14.94
12.54
11.36
14.23
11.47
8.78
7.84
8.57
7.89
8.78
12.00
45
21.22
P/E ratio (avg)x
23.00
23.88
23.84
23.11
25.53
22.80
24.01
22.13
21.52
22.90
14.47
22.80
23.05
65
33.91
EV/EBITx
29.85
33.49
36.22
35.98
36.26
37.35
37.04
41.02
47.07
48.93
9.152
41.02
36.65
43
2.21
FCF yield (avg)%
27.40
29.00
28.21
30.58
29.83
30.85
29.20
31.37
32.69
33.39
24.15
31.37
30.21
72
9.39
FCF margin%
7.83
8.57
8.78
7.10
8.63
9.89
11.69
12.94
14.89
13.99
21.92
12.94
9.34
47
1.144
FCF / Net incomex
2.264
2.276
2.241
2.177
2.307
2.193
2.289
2.678
2.696
3.136
1.680
2.678
2.283
81
14.79
ROIC%
23.60
24.41
26.08
27.39
27.98
30.82
28.43
29.94
30.87
29.82
6.27
29.94
28.21
84
13.48
Return on equity%
18.07
19.47
17.20
18.36
17.88
19.17
20.05
18.84
18.11
16.23
2.57
18.84
18.23
37
2.44
Return on assets%
20.58
17.86
18.58
17.71
18.76
16.61
15.39
13.80
12.23
14.38
16.64
14.38
17.16
56
1.20
EPS¥
3.18
3.18
3.17
3.43
3.42
3.62
3.97
3.91
4.10
4.38
1.29
5.03%
4.65%
—
18.44
EPS growth%
13.03
14.09
12.27
12.53
11.49
13.43
12.98
10.84
13.16
11.67
25.09
12.98
12.76
5
3.83
Bookvalue per sh¥
3.26
3.21
3.02
2.84
2.96
3.10
3.06
2.84
2.48
2.71
3.03
(1.76%)
(3.16%)
—
4.13
FCF per share¥
1.48
1.56
1.58
1.52
1.59
1.72
1.64
1.74
1.98
1.83
4.11
2.94%
1.43%
—
0.81
Dividend per sh¥
2.36
2.19
2.26
2.08
2.32
2.59
2.47
2.30
2.17
2.02
3.38
(2.69%)
(1.31%)
—
23.41
Div yield (avg)%
18.10
16.02
16.97
16.30
14.43
12.31
13.86
12.40
14.42
12.85
11.74
12.85
14.43
21
14.22
Payout ratio%
23.58
21.96
24.58
21.70
20.45
18.06
16.87
17.87
18.45
17.73
7.51
17.87
19.45
55
120.1
Shares (diluted)M
115.4
110.3
112.1
122.1
126.7
116.6
133.4
125.9
126.8
116.4
118.9
(1.69%)
(0.50%)
34
14.75
Buyback yield%
17.33
17.54
17.74
19.37
19.86
19.49
16.68
19.66
22.40
21.87
2.39
19.66
19.43
64
1.698
D/E ratiox
0.291
0.284
0.245
0.224
0.234
0.254
0.244
0.244
0.225
0.227
0.207
0.244
0.244
91
163.2
Enterprise value¥M
392.5
424.0
374.6
389.9
360.7
315.3
337.6
348.8
317.7
291.6
26.37
(4.16%)
(3.97%)
90
315.0
LT debt¥M
75.49
80.62
85.12
98.78
112.8
117.9
112.9
126.2
128.8
144.8
408.2
5.13%
6.69%
77
Revenue
¥710.1M
8.35%
1.00×
Cost of revenue
¥472.7M
8.38%
1.00×
Operating expenses
¥136.1M
8.70%
1.03×
Property and equipment
17.85%
Goodwill & intangibles
16.89%