325.7
Revenue¥M
252.0
263.6
279.1
288.7
299.4
310.2
324.7
348.2
360.3
370.6
334.3
4.36%
4.52%
9
13.52
Revenue growth%
10.09
8.26
8.74
9.70
8.58
10.97
8.91
7.53
5.45
6.25
3.62
7.53
8.66
21
20.09
Gross margin%
20.07
18.74
19.07
19.00
17.14
17.04
17.99
15.92
14.70
16.90
2.47
16.90
17.56
54
16.08
Operating margin%
3.01
2.22
3.24
1.00
3.83
2.33
0.52
0.40
1.70
3.32
13.87
1.70
2.27
19
6.99
Net margin%
17.37
19.72
22.72
21.31
24.06
24.03
25.15
25.36
23.85
24.57
17.94
24.57
23.94
69
16.52
P/E ratio (avg)x
11.26
11.66
9.996
9.661
9.098
9.260
8.257
7.080
7.594
7.846
7.590
7.846
9.179
71
16.42
EV/EBITx
31.78
32.52
33.50
35.61
35.86
34.28
34.10
30.51
33.70
32.75
14.57
33.70
33.60
33
20.62
FCF yield (avg)%
28.88
28.35
25.93
28.24
29.06
29.78
28.37
30.02
30.24
30.18
21.52
30.02
28.97
20
20.09
FCF margin%
26.75
27.23
24.75
26.72
26.93
27.24
25.57
27.97
27.23
26.35
27.35
27.23
26.84
18
1.608
FCF / Net incomex
0.213
0.200
0.192
0.222
0.255
0.270
0.266
0.305
0.343
0.335
1.634
0.305
0.261
91
8.26
ROIC%
15.45
15.40
17.42
20.24
22.89
25.40
24.81
23.28
20.78
18.11
6.65
23.28
20.51
24
27.87
Return on equity%
27.63
25.39
25.19
27.70
27.24
28.28
26.34
26.93
29.29
28.33
2.13
28.28
27.44
39
3.95
Return on assets%
21.93
23.85
24.53
25.56
26.83
27.44
30.34
31.58
31.13
32.49
2.46
31.13
27.13
74
56.00
EPS¥
18.68
18.43
19.09
18.93
17.12
17.78
19.12
18.20
17.08
15.54
60.11
(1.92%)
(1.22%)
—
12.88
EPS growth%
5.22
4.34
4.46
2.88
5.40
4.08
5.00
7.19
6.06
5.72
25.68
5.72
5.11
68
37.12
Bookvalue per sh¥
40.02
42.92
44.75
42.16
43.71
40.82
42.42
45.81
47.30
43.19
11.56
(0.24%)
0.54%
—
46.33
FCF per share¥
37.71
39.44
47.72
57.67
68.35
69.17
72.85
71.39
78.13
90.76
11.50
5.84%
9.14%
—
50.54
Dividend per sh¥
19.19
20.77
18.73
20.01
18.84
18.68
19.90
19.73
20.46
19.33
56.33
0.52%
(1.55%)
—
15.91
Div yield (avg)%
2.33
0.40
0.40
1.12
3.51
5.68
4.28
3.77
6.14
5.47
17.00
5.47
3.64
90
20.51
Payout ratio%
20.10
18.11
18.46
16.66
19.15
19.93
17.40
20.10
21.79
21.92
19.89
20.10
19.54
50
5.313
Shares (diluted)M
5.902
5.908
6.393
6.119
5.871
6.480
6.692
7.298
7.850
8.522
5.543
7.74%
3.83%
19
8.57
Buyback yield%
28.28
28.45
31.41
32.26
33.07
32.50
33.72
33.35
35.76
33.13
9.56
33.35
32.79
53
0.350
D/E ratiox
0.643
0.661
0.753
0.840
0.923
0.943
0.957
0.927
0.934
0.908
0.192
0.934
0.916
65
411.0
Enterprise value¥M
360.3
381.1
438.2
479.0
461.5
523.1
595.4
622.5
645.9
640.1
434.7
6.76%
6.85%
21
297.5
LT debt¥M
208.2
231.5
251.5
247.8
270.9
255.3
250.0
284.6
257.8
249.4
472.4
(1.64%)
3.09%
61
Revenue
¥370.6M
4.52%
1.00×
Cost of revenue
¥182.8M
4.40%
0.99×
Operating expenses
¥90.74M
4.78%
1.02×
Property and equipment
22.06%
Cash and investments
22.04%
Goodwill & intangibles
13.76%