720.0
Revenue¥M
338.3
367.8
401.1
428.6
471.7
519.7
554.7
604.4
655.5
713.9
797.4
8.64%
8.86%
68
22.09
Revenue growth%
30.46
27.53
25.65
23.58
23.76
26.28
26.23
24.69
21.77
19.88
13.77
24.69
25.17
61
17.93
Gross margin%
2.02
3.11
3.26
3.26
0.84
3.45
4.49
7.22
8.35
6.11
27.00
6.11
3.36
73
18.56
Operating margin%
10.25
11.27
13.52
13.91
13.27
11.45
12.69
15.14
17.36
17.24
25.07
15.14
13.39
76
22.64
Net margin%
21.81
23.73
25.32
24.58
23.12
23.98
21.74
24.13
26.07
23.93
17.07
23.98
23.95
44
27.58
P/E ratio (avg)x
4.763
4.107
3.797
3.825
3.679
3.842
3.407
3.309
2.805
2.788
18.17
3.309
3.738
53
21.01
EV/EBITx
40.53
45.58
45.64
50.68
53.78
54.91
60.96
59.57
68.01
65.99
26.63
60.96
54.35
64
3.25
FCF yield (avg)%
5.87
8.65
8.48
9.24
11.79
9.49
9.15
8.18
5.76
4.24
26.87
8.18
8.57
35
5.98
FCF margin%
16.80
13.90
15.94
16.15
13.87
16.11
15.01
14.95
14.95
12.74
10.16
14.95
14.98
26
0.873
FCF / Net incomex
1.450
1.600
1.420
1.452
1.621
1.530
1.549
1.527
1.578
1.581
0.652
1.549
1.540
17
17.88
ROIC%
4.06
4.89
7.53
8.64
9.05
11.83
14.27
16.35
13.76
15.37
2.85
14.27
10.44
89
20.65
Return on equity%
27.72
25.54
24.59
24.98
23.23
21.39
18.56
17.51
16.05
15.89
20.99
17.51
22.31
12
20.36
Return on assets%
14.31
13.66
13.47
15.51
15.67
14.91
15.46
16.17
13.65
11.74
15.73
14.91
14.61
12
41.08
EPS¥
70.75
73.02
74.19
66.68
62.39
63.81
62.49
68.01
61.51
54.44
43.87
(2.69%)
(3.73%)
—
18.37
EPS growth%
21.42
18.59
16.34
13.62
15.42
14.37
15.63
14.65
12.02
9.79
27.07
14.37
15.04
26
94.71
Bookvalue per sh¥
17.02
14.94
13.70
12.88
13.33
14.44
15.46
16.34
14.12
13.17
20.55
(0.24%)
(2.04%)
—
63.19
FCF per share¥
106.25
117.45
133.42
127.08
121.57
135.22
130.05
126.40
121.42
115.79
45.21
(0.97%)
1.69%
—
60.76
Dividend per sh¥
72.83
81.49
82.27
92.52
108.64
121.27
124.59
135.30
143.97
163.59
106.15
8.53%
9.43%
—
6.44
Div yield (avg)%
12.87
12.64
13.86
12.34
13.16
15.74
13.05
12.98
15.44
12.89
16.80
13.05
13.02
36
16.19
Payout ratio%
0.94
0.40
0.40
0.40
2.25
1.95
0.40
0.46
1.13
1.81
21.56
1.13
0.70
76
4.764
Shares (diluted)M
3.732
3.411
3.160
3.382
3.524
3.572
3.258
2.871
3.102
2.650
4.702
(5.54%)
(3.27%)
35
8.53
Buyback yield%
27.52
25.89
24.22
26.36
24.14
22.49
23.56
21.22
23.41
21.25
4.85
22.49
23.85
86
0.360
D/E ratiox
2.177
2.203
2.149
2.122
2.439
2.527
2.444
2.869
2.880
2.912
1.576
2.869
2.441
62
677.1
Enterprise value¥M
150.8
155.4
170.8
170.4
175.3
177.3
187.9
179.9
164.3
169.1
658.6
(0.71%)
1.98%
15
506.6
LT debt¥M
742.4
692.2
674.7
640.3
595.3
631.5
585.4
550.1
509.0
530.4
292.7
(2.28%)
(3.20%)
93
Revenue
¥713.9M
8.86%
1.00×
Cost of revenue
¥349.7M
8.53%
0.97×
Operating expenses
¥127.7M
9.00%
1.01×
Cash and investments
22.60%
Property and equipment
16.52%