425.2
Revenue¥M
545.1
571.1
620.7
657.2
693.1
755.0
791.1
850.0
901.6
962.4
440.3
6.78%
6.60%
53
13.30
Revenue growth%
32.52
32.12
33.28
34.13
35.82
33.74
31.78
34.38
36.28
33.29
29.15
33.74
33.51
64
3.70
Gross margin%
17.72
15.00
13.39
11.06
13.55
10.99
11.14
11.47
12.83
11.40
3.77
11.40
12.15
33
26.50
Operating margin%
24.33
23.24
20.50
19.40
16.74
19.60
19.81
17.39
16.05
15.04
22.54
17.39
19.50
31
16.65
Net margin%
14.35
14.55
14.13
11.32
9.92
7.77
9.35
10.99
8.07
8.50
18.13
8.50
10.45
21
17.52
P/E ratio (avg)x
29.74
34.46
40.51
45.50
52.88
51.92
55.42
56.92
67.01
71.65
11.57
56.92
52.40
78
16.32
EV/EBITx
26.93
29.42
31.65
29.44
28.06
25.54
24.49
24.67
21.85
24.42
7.493
24.49
26.24
61
25.17
FCF yield (avg)%
6.16
6.30
4.47
4.40
2.43
1.33
1.75
0.40
1.83
0.40
17.39
1.33
2.13
53
12.29
FCF margin%
5.58
5.08
4.39
5.45
4.72
4.73
6.90
5.81
6.40
6.97
19.15
6.40
5.52
58
1.499
FCF / Net incomex
1.160
1.167
1.118
1.000
1.050
0.935
0.903
0.933
0.818
0.854
0.658
0.903
0.968
43
16.18
ROIC%
17.61
16.11
13.14
11.45
13.98
14.92
13.85
16.07
18.73
18.86
18.92
16.07
15.49
70
11.48
Return on equity%
17.01
19.57
20.62
21.11
20.93
20.87
22.79
22.21
24.15
23.07
21.38
22.79
21.02
63
21.44
Return on assets%
33.50
31.40
32.95
33.22
32.24
29.66
30.32
33.13
35.12
32.19
20.34
32.19
32.59
34
10.07
EPS¥
8.84
8.53
7.74
7.39
8.17
9.12
9.61
9.55
9.74
8.65
10.64
1.15%
0.24%
—
28.61
EPS growth%
29.06
26.88
29.60
31.49
33.23
34.03
35.60
36.43
38.41
36.13
25.04
36.13
33.63
56
8.55
Bookvalue per sh¥
11.12
11.09
11.23
10.04
10.62
9.88
10.08
10.49
11.35
12.22
12.51
2.84%
(0.46%)
—
6.05
FCF per share¥
3.67
4.04
4.28
4.82
4.85
4.75
4.78
5.41
6.45
7.55
3.83
9.24%
9.15%
—
7.75
Dividend per sh¥
10.21
9.00
8.32
8.05
8.13
6.87
6.88
6.79
7.01
6.85
10.89
(3.36%)
(4.87%)
—
15.60
Div yield (avg)%
1.77
0.40
0.40
3.40
4.09
6.60
7.35
6.88
4.85
4.16
19.74
6.60
4.12
35
22.39
Payout ratio%
11.89
11.65
9.33
10.46
8.64
10.58
8.58
7.76
10.31
9.99
3.31
9.99
10.15
80
117.6
Shares (diluted)M
118.3
107.4
118.1
115.9
102.7
101.8
92.72
95.45
97.32
98.53
111.4
(0.83%)
(1.40%)
45
12.92
Buyback yield%
19.58
20.41
22.85
21.49
21.59
21.48
21.12
20.06
22.09
22.60
7.82
21.48
21.48
49
0.998
D/E ratiox
1.882
1.743
1.662
1.573
1.466
1.520
1.576
1.587
1.577
1.814
0.717
1.577
1.582
90
1.145
Enterprise value¥B
0.729
0.830
1.006
1.195
1.248
1.472
1.498
1.692
1.807
1.812
0.219
7.74%
11.41%
13
1,068
LT debt¥M
291.5
271.7
269.4
277.3
295.5
291.8
283.3
279.0
301.7
324.1
591.0
1.87%
(0.02%)
36
Revenue
¥962.4M
6.60%
1.00×
Cost of revenue
¥479.4M
6.32%
0.97×
Operating expenses
¥149.5M
6.94%
1.03×
Cash and investments
18.66%
Property and equipment
16.51%