464.4
Revenue¥M
459.9
491.4
511.4
536.2
583.5
631.8
680.3
718.1
753.4
791.9
503.3
6.30%
6.31%
31
18.66
Revenue growth%
25.13
23.28
23.72
25.77
23.82
22.26
24.49
25.53
28.32
26.27
6.01
25.53
24.81
29
14.40
Gross margin%
6.39
5.10
3.48
3.85
4.91
4.96
5.39
2.98
0.40
1.73
11.27
2.98
4.38
51
8.85
Operating margin%
17.15
15.63
16.63
16.35
14.09
14.25
11.56
13.60
15.29
16.51
23.67
14.25
15.46
83
22.27
Net margin%
14.15
11.48
9.83
11.51
12.57
12.00
14.16
11.47
8.78
9.85
17.89
11.47
11.50
9
22.76
P/E ratio (avg)x
52.19
50.90
59.09
68.38
66.93
76.09
73.04
78.88
90.13
103.4
27.78
78.88
70.71
87
13.50
EV/EBITx
47.17
49.99
51.73
58.42
68.71
69.71
80.89
81.96
93.33
103.6
33.34
81.96
69.21
48
13.30
FCF yield (avg)%
4.85
6.20
3.65
1.76
2.87
2.64
5.40
7.67
9.44
6.83
3.14
6.83
5.12
40
28.97
FCF margin%
16.17
18.66
18.06
20.72
21.84
19.65
19.79
21.34
21.10
23.43
30.00
21.10
20.26
59
0.213
FCF / Net incomex
0.176
0.179
0.163
0.143
0.144
0.145
0.148
0.147
0.135
0.133
1.542
0.145
0.146
72
13.43
ROIC%
9.42
9.14
6.49
5.17
6.18
5.37
3.93
6.32
6.22
3.38
21.54
5.37
6.20
56
14.98
Return on equity%
35.80
37.58
38.91
37.55
38.56
37.97
37.19
35.25
33.63
32.61
18.00
35.25
37.37
25
24.33
Return on assets%
25.23
24.38
26.84
26.73
26.75
26.81
24.93
27.15
25.00
27.04
24.36
26.81
26.74
35
7.31
EPS¥
10.79
12.37
13.49
14.06
13.73
14.89
15.27
18.05
17.75
18.28
7.57
5.89%
6.05%
—
2.36
EPS growth%
16.60
13.77
13.24
14.32
17.20
19.40
18.47
17.40
17.59
16.09
23.03
17.59
16.90
26
1.54
Bookvalue per sh¥
6.42
6.45
6.50
7.53
8.40
8.75
8.41
8.14
8.92
9.61
2.17
2.73%
3.91%
—
9.09
FCF per share¥
4.07
3.83
3.97
3.87
3.62
3.98
3.92
4.45
4.74
4.48
10.49
4.35%
0.42%
—
3.30
Dividend per sh¥
2.35
2.52
2.28
2.43
2.21
2.16
2.16
2.09
1.88
2.01
9.44
(1.83%)
(1.81%)
—
16.99
Div yield (avg)%
7.62
4.94
7.02
7.15
5.47
5.40
6.18
6.58
5.12
2.44
3.80
5.40
5.83
84
15.25
Payout ratio%
17.03
15.50
13.82
16.81
15.43
16.58
16.62
17.78
18.27
19.86
6.24
17.78
16.72
41
34.54
Shares (diluted)M
33.39
37.07
34.07
32.68
34.20
33.17
35.58
38.44
37.00
34.24
35.20
0.02%
(0.05%)
64
24.36
Buyback yield%
22.28
20.60
19.41
18.23
18.79
19.24
19.40
20.74
20.55
18.67
22.60
19.40
19.41
40
1.449
D/E ratiox
1.971
2.034
1.902
1.746
1.807
1.943
1.932
1.795
1.763
1.868
0.837
1.868
1.885
29
0.692
Enterprise value¥B
0.902
1.005
1.163
1.286
1.460
1.737
1.715
1.843
1.994
2.361
0.670
10.09%
9.85%
21
0.036
LT debt¥B
1.175
1.345
1.557
1.691
1.951
2.071
2.356
2.354
2.749
3.219
0.212
10.53%
12.45%
77
Revenue
¥791.9M
6.31%
1.00×
Cost of revenue
¥468.5M
6.27%
1.00×
Operating expenses
¥147.1M
5.99%
0.97×
Cash and investments
15.39%