402.7
Revenue¥M
456.7
454.0
445.9
446.7
446.9
458.7
460.2
461.7
463.6
468.6
446.6
0.95%
0.28%
50
7.87
Revenue growth%
16.35
14.97
17.86
20.19
20.67
20.61
20.12
19.18
21.94
20.83
23.02
20.61
20.15
78
16.03
Gross margin%
8.08
10.31
12.76
10.67
13.14
14.58
14.84
17.13
18.81
16.43
9.87
16.43
13.86
44
22.13
Operating margin%
28.34
26.61
25.98
24.32
21.44
22.32
23.65
21.94
23.92
25.59
9.56
23.65
24.12
15
10.84
Net margin%
21.18
23.51
21.40
18.79
18.46
16.38
14.49
11.76
11.76
11.64
13.75
11.76
17.42
84
12.74
P/E ratio (avg)x
56.23
55.66
66.16
73.09
79.13
90.69
105.8
123.5
123.3
128.5
9.285
123.3
84.91
78
26.81
EV/EBITx
16.34
16.55
16.77
18.06
19.23
19.95
20.90
20.74
20.45
19.34
9.306
20.45
19.29
61
13.56
FCF yield (avg)%
13.00
15.67
14.16
12.84
14.89
13.93
12.96
14.16
13.89
15.47
2.10
13.93
14.04
52
9.02
FCF margin%
10.48
10.65
9.84
10.65
13.35
13.91
15.55
14.45
12.53
11.94
21.90
13.91
12.24
62
1.163
FCF / Net incomex
0.544
0.502
0.514
0.561
0.608
0.549
0.509
0.506
0.539
0.476
1.327
0.509
0.527
23
8.75
ROIC%
10.61
13.11
12.58
14.76
17.12
17.18
20.13
20.01
17.59
19.22
3.97
19.22
17.15
28
27.69
Return on equity%
28.42
26.91
23.95
26.57
24.66
23.78
26.71
24.90
23.40
26.34
20.51
24.90
25.62
51
27.42
Return on assets%
9.04
10.47
8.68
9.59
8.31
8.10
9.36
11.87
14.24
11.91
28.87
11.87
9.47
91
0.19
EPS¥
0.75
0.81
0.90
0.88
0.97
1.09
1.11
1.18
1.34
1.30
0.21
6.16%
5.40%
—
29.86
EPS growth%
28.76
26.53
27.19
30.09
28.92
28.94
31.30
30.05
27.38
28.80
11.20
28.94
28.86
30
0.65
Bookvalue per sh¥
0.98
1.01
1.05
1.26
1.49
1.75
1.85
1.98
2.07
2.45
0.61
10.48%
10.08%
—
0.13
FCF per share¥
0.74
0.73
0.63
0.58
0.54
0.52
0.50
0.46
0.46
0.47
0.27
(2.65%)
(5.50%)
—
0.61
Dividend per sh¥
0.65
0.57
0.49
0.44
0.38
0.38
0.41
0.41
0.42
0.37
0.12
(0.65%)
(5.23%)
—
21.23
Div yield (avg)%
16.48
17.16
18.48
20.80
20.93
22.44
24.54
24.01
23.95
21.53
2.31
23.95
21.23
46
22.51
Payout ratio%
17.23
14.95
17.90
19.33
17.25
16.75
17.09
18.10
18.00
17.74
16.03
17.74
17.50
42
0.483
Shares (diluted)B
0.603
0.648
0.709
0.692
0.798
0.944
1.015
1.059
1.112
1.272
0.461
9.78%
9.11%
31
6.63
Buyback yield%
22.54
21.82
21.51
24.47
22.12
22.99
21.34
21.44
21.51
22.30
9.67
21.51
21.97
75
1.037
D/E ratiox
0.715
0.769
0.749
0.745
0.661
0.671
0.587
0.630
0.657
0.695
1.486
0.657
0.683
90
0.065
Enterprise value¥B
0.601
0.614
0.606
0.608
0.730
0.829
0.928
0.931
1.036
1.038
0.282
7.28%
7.16%
89
470.3
LT debt¥M
411.4
379.1
399.1
403.4
427.5
389.8
428.5
455.8
504.6
446.6
158.3
0.88%
0.34%
5
Revenue
¥468.6M
0.28%
1.00×
Cost of revenue
¥290.8M
(0.04%)
0.97×
Operating expenses
¥99.14M
0.87%
1.06×
Property and equipment
17.12%
Goodwill & intangibles
14.43%