234.4
Revenue¥M
748.1
759.9
784.9
821.2
856.5
871.0
885.8
925.6
956.5
969.0
258.8
2.50%
2.87%
92
22.41
Revenue growth%
2.67
1.19
0.56
0.40
0.40
2.39
0.88
1.34
0.40
0.40
11.97
0.88
0.72
8
20.40
Gross margin%
23.87
21.48
19.76
21.36
19.04
17.89
18.86
20.07
20.47
21.71
24.66
20.07
20.27
51
23.41
Operating margin%
22.24
23.92
21.38
22.76
24.94
26.09
27.83
26.27
25.49
24.45
22.55
26.09
24.70
15
19.93
Net margin%
33.65
33.96
35.45
33.00
34.63
36.66
37.68
36.89
34.81
37.30
21.30
36.89
35.13
94
7.814
P/E ratio (avg)x
18.09
17.16
19.21
19.88
21.85
23.73
26.07
27.22
30.42
34.02
21.93
27.22
22.79
80
12.74
EV/EBITx
50.45
51.73
57.40
54.92
58.54
56.02
62.88
70.70
77.84
89.29
13.20
70.70
57.97
27
21.59
FCF yield (avg)%
21.83
20.37
17.50
19.51
19.59
19.32
18.60
18.02
17.78
18.61
12.41
18.60
18.97
41
24.04
FCF margin%
18.66
20.08
22.51
23.71
20.95
19.26
17.96
16.01
14.71
14.80
11.67
16.01
18.96
49
0.773
FCF / Net incomex
0.810
0.820
0.892
0.858
0.864
0.832
0.799
0.790
0.845
0.855
0.728
0.832
0.838
86
10.42
ROIC%
20.85
22.38
22.46
21.05
18.60
19.25
17.78
18.63
20.57
23.22
24.34
19.25
20.71
35
17.90
Return on equity%
23.78
24.09
23.62
23.98
25.48
25.03
23.35
24.76
24.48
25.95
22.42
24.76
24.28
37
14.98
Return on assets%
14.84
12.58
13.07
10.17
13.06
13.17
15.11
15.12
14.84
17.09
10.29
15.11
14.00
14
12.69
EPS¥
12.37
14.60
16.19
18.76
20.52
24.03
26.51
28.68
29.50
34.49
12.97
10.95%
12.58%
—
17.49
EPS growth%
22.76
20.33
22.36
19.75
18.08
17.45
17.21
15.91
15.01
12.51
11.18
15.91
17.77
76
7.44
Bookvalue per sh¥
8.89
9.31
10.85
12.28
12.31
12.47
14.15
15.50
17.59
18.39
4.07
8.37%
9.09%
—
6.98
FCF per share¥
3.38
3.42
3.53
3.82
3.61
3.50
3.79
4.15
4.51
4.43
6.27
4.16%
2.91%
—
7.70
Dividend per sh¥
19.12
19.97
18.61
16.76
15.62
14.96
15.65
17.00
17.65
18.23
7.91
3.14%
0.31%
—
13.70
Div yield (avg)%
18.59
21.28
22.59
21.85
23.99
23.77
24.83
25.85
26.62
29.20
7.08
25.85
23.88
21
18.94
Payout ratio%
8.19
7.17
7.81
8.81
6.43
8.55
7.15
4.63
3.04
2.35
22.33
4.63
7.16
42
44.88
Shares (diluted)M
60.92
61.20
71.32
71.09
79.76
95.40
105.5
121.5
143.4
143.2
44.69
12.42%
10.32%
17
12.74
Buyback yield%
29.18
29.57
32.50
34.94
32.20
33.52
32.44
34.50
33.19
30.96
25.10
33.19
32.47
85
1.265
D/E ratiox
1.727
2.013
2.091
2.207
2.393
2.261
2.462
2.348
2.435
2.535
1.771
2.435
2.305
18
699.5
Enterprise value¥M
60.97
52.90
54.75
50.36
48.97
50.10
44.14
38.53
35.89
35.59
508.2
(6.19%)
(4.92%)
95
701.4
LT debt¥M
365.9
387.6
413.8
378.1
379.6
386.7
368.2
362.0
357.3
359.3
577.9
(1.09%)
(1.80%)
16
Revenue
¥969.0M
2.87%
1.00×
Cost of revenue
¥563.6M
2.81%
0.99×
Operating expenses
¥219.6M
2.47%
0.96×
Cash and investments
15.53%
Property and equipment
15.33%