69.59
Revenue¥M
673.7
691.1
704.8
746.9
793.2
834.1
861.1
885.5
914.3
941.9
75.57
3.50%
4.05%
71
6.27
Revenue growth%
12.88
13.13
14.70
14.84
16.32
18.64
20.13
20.49
21.35
18.87
29.05
20.13
17.48
13
11.65
Gross margin%
21.48
19.16
19.68
19.89
19.51
18.05
16.98
19.60
16.90
18.78
26.93
18.05
19.33
86
26.26
Operating margin%
10.84
13.19
10.33
8.85
6.59
4.91
5.59
8.43
9.52
10.04
7.52
8.43
9.19
26
8.40
Net margin%
20.40
17.78
20.32
21.58
19.29
18.13
15.67
17.64
20.01
19.31
22.99
18.13
19.30
88
16.14
P/E ratio (avg)x
4.805
4.125
4.440
3.868
3.947
4.245
4.583
4.629
4.470
4.046
11.02
4.470
4.342
13
14.47
EV/EBITx
17.07
18.67
18.68
21.21
21.02
21.76
25.55
27.81
29.67
33.29
19.70
27.81
21.48
81
29.71
FCF yield (avg)%
21.73
19.61
22.40
21.71
20.60
19.28
21.25
18.98
16.61
16.69
2.61
18.98
20.10
92
16.05
FCF margin%
8.13
5.52
2.85
1.79
0.40
0.75
0.40
0.40
0.40
1.44
3.69
0.40
1.10
69
0.457
FCF / Net incomex
1.185
1.260
1.177
1.243
1.174
1.191
1.218
1.129
1.191
1.214
1.590
1.191
1.191
75
10.11
ROIC%
24.57
23.62
25.63
28.60
31.15
28.60
31.10
30.68
29.96
27.68
3.01
29.96
28.60
94
29.82
Return on equity%
19.81
17.53
20.24
21.32
20.06
20.80
20.61
21.68
20.00
19.42
18.28
20.61
20.15
54
16.33
Return on assets%
22.51
25.44
25.44
22.59
24.82
25.85
27.82
26.95
26.32
27.47
6.98
26.95
25.65
62
0.43
EPS¥
1.02
1.00
1.02
1.01
0.97
0.87
0.97
0.89
0.95
0.85
0.48
(2.52%)
(1.46%)
—
24.27
EPS growth%
20.52
19.58
21.41
22.91
21.39
20.59
19.07
19.07
17.75
15.71
27.10
19.07
20.05
13
1.01
Bookvalue per sh¥
1.46
1.58
1.85
1.98
2.35
2.65
2.78
3.08
3.05
3.34
1.23
7.29%
9.30%
—
0.26
FCF per share¥
1.70
1.84
2.07
2.02
2.46
2.79
2.91
2.92
2.86
2.83
0.97
2.89%
6.54%
—
0.50
Dividend per sh¥
1.08
1.13
1.37
1.63
1.61
1.94
2.23
2.41
2.36
2.68
0.72
10.74%
10.17%
—
20.44
Div yield (avg)%
13.17
14.69
16.43
16.37
17.64
17.73
18.21
15.94
15.52
15.86
11.76
15.94
16.16
66
28.26
Payout ratio%
20.05
21.33
23.64
26.04
25.83
26.68
25.38
24.35
25.99
25.08
6.05
25.38
25.23
84
0.489
Shares (diluted)B
0.867
0.845
0.857
0.910
1.017
1.048
1.179
1.203
1.201
1.404
0.511
6.65%
6.29%
83
11.94
Buyback yield%
17.94
18.35
20.57
23.14
23.14
23.72
23.49
22.02
24.66
27.28
14.68
23.72
23.14
43
1.750
D/E ratiox
2.282
2.194
2.194
2.384
2.433
2.740
2.794
3.110
3.644
3.522
0.256
3.110
2.586
92
88.98
Enterprise value¥M
256.0
232.8
227.8
212.1
190.3
186.5
166.5
158.3
141.4
143.6
171.2
(5.47%)
(5.06%)
45
559.2
LT debt¥M
804.7
861.8
753.7
808.4
720.3
762.9
789.7
685.3
697.2
744.2
463.1
0.65%
(1.48%)
32
Revenue
¥941.9M
4.05%
1.00×
Cost of revenue
¥418.0M
3.50%
0.95×
Operating expenses
¥208.1M
4.64%
1.06×
Cash and investments
18.23%
Property and equipment
16.66%