231.5
Revenue¥M
481.8
479.7
483.0
475.2
472.1
470.4
472.5
474.5
487.7
478.6
247.5
0.27%
0.15%
33
3.21
Revenue growth%
29.24
28.62
27.42
27.36
27.33
30.30
29.65
30.52
27.58
25.65
5.66
29.65
28.10
16
26.81
Gross margin%
19.41
19.42
19.99
20.35
23.28
21.34
20.45
17.69
18.51
18.50
9.46
18.51
19.70
37
3.14
Operating margin%
17.00
16.08
13.61
12.48
14.06
12.11
13.96
12.59
14.04
16.58
10.46
13.96
14.00
9
13.26
Net margin%
27.66
27.58
25.21
27.19
25.13
22.31
23.21
23.71
24.99
26.97
10.91
23.71
25.17
71
25.48
P/E ratio (avg)x
22.41
22.03
22.49
20.27
18.42
20.56
22.06
21.49
23.42
21.60
12.28
21.60
21.81
81
21.54
EV/EBITx
21.23
22.92
22.51
21.70
23.26
24.51
25.75
27.38
27.03
26.34
32.78
26.34
23.88
27
3.10
FCF yield (avg)%
19.57
20.30
18.39
20.82
22.42
21.67
22.40
21.25
18.36
18.00
26.49
21.25
20.56
18
10.74
FCF margin%
33.90
33.20
30.41
28.78
26.26
23.84
23.77
25.88
24.62
24.93
15.69
24.62
26.07
18
0.713
FCF / Net incomex
1.894
1.948
2.305
2.377
2.657
2.541
2.526
2.421
2.476
2.863
1.220
2.526
2.449
10
22.00
ROIC%
20.21
17.81
18.90
18.40
15.83
13.09
11.29
14.23
12.65
10.09
27.78
12.65
15.03
34
28.49
Return on equity%
33.61
34.59
35.34
33.02
32.36
32.09
32.05
33.77
32.80
34.17
5.04
32.80
33.31
7
25.75
Return on assets%
6.22
3.45
4.39
1.58
1.64
4.19
6.73
7.68
7.13
5.45
15.62
6.73
4.92
24
1.16
EPS¥
0.61
0.63
0.67
0.77
0.90
1.02
1.24
1.42
1.60
1.87
1.23
15.84%
13.38%
—
28.79
EPS growth%
30.48
33.31
33.38
30.40
29.10
29.72
27.25
29.80
29.76
31.14
15.06
29.76
30.10
92
0.66
Bookvalue per sh¥
0.37
0.44
0.45
0.50
0.57
0.66
0.73
0.75
0.84
0.94
0.74
10.58%
11.17%
—
0.69
FCF per share¥
1.25
1.25
1.20
1.23
1.25
1.24
1.17
1.22
1.33
1.26
1.07
0.23%
0.12%
—
0.63
Dividend per sh¥
0.81
0.83
0.83
0.98
1.05
1.12
1.12
1.34
1.38
1.66
0.43
9.59%
8.73%
—
24.84
Div yield (avg)%
31.34
31.39
32.46
30.10
32.99
32.96
34.67
33.44
34.84
32.46
2.61
33.44
32.71
24
19.58
Payout ratio%
7.41
4.97
4.29
1.30
0.40
0.40
1.45
2.91
3.51
3.33
26.99
2.91
3.12
58
394.0
Shares (diluted)M
407.3
468.5
448.6
440.8
410.6
448.5
500.7
474.7
439.2
413.4
393.9
0.13%
0.11%
93
12.84
Buyback yield%
31.69
31.49
29.02
29.05
30.22
30.63
27.78
30.71
32.33
29.87
3.69
30.63
30.42
49
1.308
D/E ratiox
1.490
1.413
1.507
1.545
1.336
1.407
1.511
1.407
1.239
1.216
1.752
1.407
1.410
37
272.2
Enterprise value¥M
304.1
277.9
272.0
250.1
239.5
236.0
221.9
212.9
234.5
232.7
119.4
(0.57%)
(1.72%)
35
104.7
LT debt¥M
279.7
330.9
356.7
381.1
448.8
482.5
532.2
609.1
663.2
658.9
359.5
7.99%
10.23%
80
Revenue
¥478.6M
0.15%
1.00×
Cost of revenue
¥321.8M
(0.02%)
0.98×
Operating expenses
¥90.44M
(0.20%)
0.97×
Goodwill & intangibles
22.63%
Property and equipment
15.13%