34.27
Revenue¥M
230.8
244.5
248.9
256.5
265.9
270.0
277.7
282.2
291.8
301.6
36.30
2.55%
3.16%
22
10.60
Revenue growth%
24.33
23.45
25.64
28.49
30.94
29.35
28.70
26.34
27.33
27.73
17.20
27.73
27.53
63
13.80
Gross margin%
10.35
11.13
10.92
13.64
14.19
15.99
17.19
16.76
19.24
18.66
21.97
17.19
15.09
55
27.84
Operating margin%
16.16
15.80
15.64
18.55
20.13
20.24
19.91
20.49
17.76
15.47
2.56
19.91
18.16
85
7.28
Net margin%
22.75
23.34
21.20
19.43
18.37
16.64
18.75
16.36
18.97
20.32
10.65
18.75
19.20
56
9.844
P/E ratio (avg)x
47.25
49.89
54.57
56.64
62.32
73.88
88.57
92.91
99.19
118.0
37.05
92.91
68.10
78
12.11
EV/EBITx
54.91
63.39
61.96
69.25
72.08
80.97
92.68
100.3
96.92
110.5
22.88
96.92
76.52
44
12.55
FCF yield (avg)%
2.86
1.50
3.55
3.45
5.90
4.13
1.65
4.46
2.39
2.55
16.58
2.55
3.16
12
21.40
FCF margin%
10.39
10.07
7.80
8.88
10.74
13.18
11.10
11.00
13.86
16.80
11.33
13.18
10.87
84
1.589
FCF / Net incomex
1.560
1.617
1.662
1.652
1.731
2.059
2.196
2.388
2.856
3.160
1.771
2.388
1.895
59
27.12
ROIC%
6.20
4.39
6.65
7.78
10.68
9.91
9.51
11.26
9.64
7.49
2.46
9.64
8.65
57
6.18
Return on equity%
15.37
16.91
17.23
16.87
14.24
17.02
18.68
20.64
18.03
17.14
15.99
18.03
17.08
74
10.23
Return on assets%
9.83
9.02
7.12
9.84
11.08
9.67
12.64
9.97
7.12
9.22
14.54
9.67
9.75
75
57.71
EPS¥
44.03
47.39
50.73
52.28
59.25
66.18
68.99
67.88
63.48
65.96
59.55
2.17%
5.59%
—
11.33
EPS growth%
27.20
24.28
25.06
24.41
26.49
24.71
27.16
26.02
28.66
27.81
11.70
27.16
26.26
76
40.03
Bookvalue per sh¥
45.65
49.48
43.78
42.12
40.52
39.09
36.78
34.34
37.37
40.43
27.09
(0.05%)
(0.10%)
—
69.62
FCF per share¥
80.01
76.13
78.48
73.01
65.68
70.08
79.02
74.04
67.26
72.72
37.98
2.06%
(0.72%)
—
14.01
Dividend per sh¥
79.81
81.71
86.38
78.25
71.55
64.84
68.24
62.51
64.76
65.30
65.86
(1.81%)
(1.07%)
—
12.59
Div yield (avg)%
11.78
12.69
10.04
11.55
12.26
12.41
13.54
15.02
17.58
20.17
27.74
15.02
12.55
40
15.46
Payout ratio%
26.06
23.36
22.19
23.90
23.23
24.41
25.76
27.59
27.15
24.45
15.81
25.76
24.43
78
2.186
Shares (diluted)M
2.399
2.733
2.930
3.024
3.517
3.490
3.266
3.490
3.855
4.373
2.095
4.45%
6.20%
82
13.14
Buyback yield%
5.72
5.29
4.29
6.83
7.65
9.38
8.09
8.74
11.21
10.90
29.22
9.38
7.87
35
1.633
D/E ratiox
1.684
1.900
2.158
2.038
1.950
1.933
1.937
2.077
2.237
2.238
1.281
2.077
1.994
79
47.79
Enterprise value¥M
132.3
147.0
161.3
184.2
186.8
214.2
221.7
223.0
228.1
242.1
104.9
5.32%
5.85%
74
87.66
LT debt¥M
165.6
180.0
181.6
196.7
197.9
174.1
171.0
185.4
173.8
185.4
216.5
(1.30%)
0.74%
39
Revenue
¥301.6M
3.16%
1.00×
Cost of revenue
¥197.6M
2.80%
0.97×
Operating expenses
¥53.53M
3.93%
1.08×
Property and equipment
23.57%
Cash and investments
14.01%