199.0
Revenue¥M
509.2
544.0
572.7
618.9
656.3
708.3
745.0
793.3
853.1
888.7
221.3
6.25%
6.16%
37
11.66
Revenue growth%
27.64
25.79
24.24
21.33
24.23
23.22
23.42
24.83
25.50
25.84
17.16
24.83
24.54
36
24.17
Gross margin%
9.41
8.77
6.66
4.11
1.62
4.52
6.45
6.15
3.21
5.64
4.09
5.64
5.90
5
14.06
Operating margin%
10.58
7.99
6.04
8.04
5.95
5.51
2.63
1.05
0.40
0.40
17.50
1.05
5.73
36
8.13
Net margin%
25.27
28.15
25.56
28.11
26.71
27.38
26.99
28.02
27.79
29.37
13.55
27.79
27.59
77
13.39
P/E ratio (avg)x
22.88
20.34
21.83
22.07
19.36
18.01
16.72
16.53
15.93
15.21
6.857
16.53
18.68
62
10.13
EV/EBITx
9.219
8.048
7.737
7.371
7.582
8.036
8.918
7.846
6.851
7.615
15.25
7.846
7.791
60
24.61
FCF yield (avg)%
23.59
24.17
21.58
24.34
25.21
23.11
20.31
19.91
21.98
24.15
18.58
21.98
23.35
36
5.61
FCF margin%
1.10
3.57
1.57
0.96
0.40
0.40
3.16
2.01
4.50
5.92
4.59
3.16
1.79
79
0.721
FCF / Net incomex
0.290
0.276
0.268
0.287
0.262
0.276
0.242
0.265
0.266
0.278
0.556
0.266
0.272
39
3.79
ROIC%
5.63
6.91
9.66
7.13
6.48
6.90
3.94
3.24
4.45
7.01
22.70
4.45
6.69
52
17.52
Return on equity%
18.05
19.24
19.75
17.52
18.90
19.84
18.37
19.96
22.42
20.05
10.23
19.96
19.49
51
26.46
Return on assets%
14.26
12.68
11.65
12.07
14.61
15.06
13.38
14.39
14.90
12.10
24.53
14.39
13.82
28
0.95
EPS¥
3.08
3.22
3.67
4.10
4.69
5.30
5.19
5.68
5.76
6.03
0.99
5.15%
7.92%
—
12.13
EPS growth%
32.56
32.49
31.73
28.90
27.70
25.95
25.97
28.24
31.06
33.94
3.25
28.24
29.98
61
1.56
Bookvalue per sh¥
4.28
4.29
4.47
4.14
3.82
3.60
4.07
3.81
4.30
4.48
3.37
3.22%
1.58%
—
3.17
FCF per share¥
7.69
7.71
9.24
9.17
9.52
9.78
9.90
11.14
12.59
13.33
3.92
6.98%
7.36%
—
1.28
Dividend per sh¥
3.59
3.29
3.02
2.93
2.85
3.06
3.35
3.20
3.46
3.65
4.46
5.07%
0.64%
—
12.29
Div yield (avg)%
23.73
21.60
19.14
18.13
16.03
16.93
18.22
17.32
19.88
17.76
15.26
17.76
18.17
89
25.53
Payout ratio%
6.54
6.79
7.19
8.16
7.50
9.52
9.74
9.94
9.60
8.01
6.65
9.60
8.08
48
102.0
Shares (diluted)M
79.39
78.47
82.86
74.44
73.59
68.22
70.81
68.05
64.95
55.39
102.4
(5.52%)
(4.51%)
70
21.18
Buyback yield%
21.55
21.60
21.37
24.03
23.25
24.59
24.72
23.00
23.80
21.33
5.30
23.80
23.13
11
0.219
D/E ratiox
1.282
1.348
1.231
1.117
1.242
1.208
1.186
1.112
1.180
1.184
1.373
1.184
1.197
49
218.0
Enterprise value¥M
653.4
625.2
673.0
699.6
688.4
783.3
788.6
733.1
680.3
757.3
270.7
1.93%
2.72%
37
676.3
LT debt¥M
496.6
549.5
532.9
535.7
479.4
499.0
474.3
480.9
534.9
586.6
507.8
4.12%
2.30%
57
Revenue
¥888.7M
6.16%
1.00×
Cost of revenue
¥511.4M
6.18%
1.00×
Operating expenses
¥160.3M
6.28%
1.01×
Property and equipment
16.86%
Cash and investments
16.71%
Goodwill & intangibles
16.16%