283.6
Revenue¥M
238.1
257.1
275.0
299.9
327.1
357.5
391.6
432.5
465.5
515.9
300.1
9.54%
8.95%
70
8.00
Revenue growth%
7.25
5.14
7.42
6.38
5.07
6.82
7.66
10.52
7.52
10.07
7.16
7.66
7.33
6
15.98
Gross margin%
19.57
16.99
19.75
20.19
18.52
20.80
19.13
17.46
17.20
15.19
7.44
17.46
18.83
25
23.36
Operating margin%
20.35
19.85
17.65
16.71
15.24
16.81
17.93
18.93
20.38
18.97
17.65
18.93
18.43
26
8.53
Net margin%
24.11
26.53
24.93
26.11
27.25
29.26
32.11
30.66
32.69
33.12
16.89
32.11
28.26
90
8.789
P/E ratio (avg)x
25.19
24.28
25.96
26.86
25.45
24.18
21.84
21.55
20.23
17.46
23.45
21.55
24.23
63
12.94
EV/EBITx
31.93
30.94
35.49
35.22
37.40
35.41
40.52
37.29
42.13
43.81
13.72
40.52
36.39
94
17.16
FCF yield (avg)%
11.97
10.75
8.76
10.90
8.06
9.36
6.54
8.23
7.99
6.74
27.68
7.99
8.50
20
19.28
FCF margin%
6.11
3.59
5.29
2.73
5.31
4.75
5.72
7.67
6.66
5.22
24.04
5.72
5.30
35
1.014
FCF / Net incomex
1.812
1.757
1.616
1.532
1.455
1.534
1.609
1.433
1.352
1.314
0.945
1.433
1.533
82
12.52
ROIC%
10.58
10.70
9.75
11.87
9.84
11.46
10.59
11.54
9.94
9.35
8.37
10.59
10.59
49
26.09
Return on equity%
15.83
13.32
11.17
12.90
14.81
12.80
14.20
14.21
16.59
15.60
27.65
14.21
14.20
32
25.84
Return on assets%
2.13
3.29
3.10
1.86
1.06
0.40
0.40
0.40
0.40
0.40
14.17
0.40
0.73
25
25.81
EPS¥
30.24
30.94
35.38
36.50
37.21
37.07
36.10
40.36
41.21
46.91
26.76
4.74%
4.15%
—
28.44
EPS growth%
28.40
28.64
27.50
25.94
24.13
21.85
24.07
24.32
25.58
26.90
10.43
24.32
25.76
86
4.79
Bookvalue per sh¥
23.07
26.31
30.88
35.24
40.57
42.05
43.44
49.63
53.78
64.89
13.83
9.85%
12.40%
—
28.41
FCF per share¥
12.25
11.73
11.98
11.00
11.07
9.48
8.80
8.04
8.67
8.16
22.31
(5.92%)
(4.81%)
—
17.64
Dividend per sh¥
25.91
27.26
30.25
28.78
29.22
30.81
27.45
27.94
27.91
30.48
12.01
0.85%
0.66%
—
22.68
Div yield (avg)%
28.68
29.46
30.90
32.47
32.87
30.61
28.31
28.72
31.54
30.74
18.38
30.61
30.68
24
25.01
Payout ratio%
27.15
25.21
26.17
24.31
21.75
20.70
19.97
21.67
23.85
25.22
26.34
21.67
24.08
68
6.623
Shares (diluted)M
9.565
9.550
9.398
9.758
10.72
10.98
12.57
12.82
14.20
13.86
6.563
5.27%
5.31%
84
18.72
Buyback yield%
6.44
5.30
2.32
1.32
0.40
0.40
3.00
6.00
5.54
7.22
18.15
5.54
4.15
53
0.323
D/E ratiox
0.718
0.659
0.689
0.724
0.749
0.798
0.797
0.771
0.864
0.945
0.537
0.798
0.760
90
222.8
Enterprise value¥M
404.3
417.2
427.2
454.4
470.5
406.2
437.8
381.0
346.4
342.4
103.6
(6.16%)
(0.80%)
39
171.1
LT debt¥M
325.4
329.6
325.6
321.2
345.8
359.1
372.1
365.3
384.1
359.9
308.6
0.80%
0.58%
38
Revenue
¥515.9M
8.95%
1.00×
Cost of revenue
¥206.0M
8.74%
0.98×
Operating expenses
¥129.3M
9.41%
1.04×
Property and equipment
17.42%
Cash and investments
16.62%