413.9
Revenue¥M
679.0
686.6
699.4
715.1
712.9
715.0
701.8
691.5
691.7
692.0
460.0
(0.59%)
0.11%
9
9.49
Revenue growth%
5.46
6.65
7.29
8.24
7.99
8.49
6.06
3.25
2.07
0.65
21.17
3.25
6.36
87
18.57
Gross margin%
35.95
37.07
35.63
34.95
37.64
37.25
37.38
40.12
40.82
43.01
7.85
40.12
37.31
23
25.94
Operating margin%
0.60
0.40
0.40
0.40
0.40
0.40
1.75
0.40
0.40
0.68
12.85
0.40
0.40
94
12.17
Net margin%
22.61
24.36
26.82
28.06
25.89
26.08
24.74
26.78
24.63
24.91
10.15
24.91
25.40
47
31.31
P/E ratio (avg)x
55.51
63.32
67.70
67.72
67.43
68.60
63.69
67.40
68.81
69.63
25.24
68.60
67.56
58
34.22
EV/EBITx
24.69
25.23
26.85
24.15
23.83
24.33
22.09
21.33
19.62
17.99
23.69
21.33
23.99
80
2.87
FCF yield (avg)%
24.81
25.80
24.08
26.56
25.42
24.06
25.68
27.31
29.34
26.62
29.86
26.62
25.74
19
5.06
FCF margin%
24.74
24.20
26.93
24.81
22.56
20.15
22.05
19.32
20.69
21.07
22.67
20.69
22.31
5
1.144
FCF / Net incomex
0.085
0.094
0.082
0.089
0.087
0.088
0.090
0.081
0.077
0.076
0.184
0.081
0.086
85
7.46
ROIC%
21.02
23.70
26.29
25.16
25.03
25.87
28.21
30.30
29.81
29.75
5.71
29.75
26.08
32
18.93
Return on equity%
5.47
4.52
2.03
4.21
5.96
7.24
9.03
7.76
6.07
4.29
23.33
7.24
5.71
32
22.43
Return on assets%
0.40
0.40
0.40
0.40
0.40
0.40
0.40
1.90
4.68
1.94
10.68
1.90
0.40
51
2.60
EPS¥
2.32
2.28
2.31
2.43
2.70
3.12
3.26
3.15
3.56
3.83
2.78
7.24%
4.65%
—
10.13
EPS growth%
25.09
22.85
21.35
21.85
24.66
26.13
25.94
23.60
24.94
22.28
27.17
24.94
24.13
11
2.40
Bookvalue per sh¥
5.66
5.85
5.31
4.95
4.78
4.49
3.85
3.28
3.55
3.83
3.23
(4.34%)
(4.77%)
—
1.20
FCF per share¥
3.17
3.04
2.89
2.95
3.15
3.07
3.15
3.41
3.80
3.87
5.15
4.18%
2.06%
—
5.97
Dividend per sh¥
3.35
3.59
4.19
4.68
4.58
4.55
5.14
5.54
6.71
7.15
5.33
9.32%
9.83%
—
16.22
Div yield (avg)%
20.57
23.21
21.38
22.86
20.49
21.18
20.70
20.57
17.65
17.77
18.46
20.57
20.63
72
19.87
Payout ratio%
16.45
17.44
19.02
21.85
24.66
23.62
24.26
22.37
25.07
23.38
20.34
23.62
22.88
78
204.4
Shares (diluted)M
231.2
249.2
277.2
272.0
305.4
360.7
428.8
428.9
494.8
511.3
201.6
10.86%
7.92%
24
18.79
Buyback yield%
7.00
5.50
7.97
6.12
5.94
7.88
8.17
10.40
8.23
9.65
5.44
8.23
7.93
48
1.367
D/E ratiox
1.622
1.511
1.372
1.265
1.218
1.071
1.031
1.065
1.050
0.929
1.445
1.050
1.144
10
668.6
Enterprise value¥M
445.5
440.8
464.9
487.5
513.0
528.7
536.7
513.8
594.2
610.9
402.0
3.56%
2.58%
20
802.3
LT debt¥M
180.1
193.0
216.9
219.2
202.7
192.9
218.6
208.6
212.2
219.4
217.9
1.60%
1.47%
29
Revenue
¥692.0M
0.11%
1.00×
Cost of revenue
¥465.0M
—
0.99×
Operating expenses
¥162.7M
0.08%
1.00×
Property and equipment
16.74%
Goodwill & intangibles
16.70%