245.6
Revenue¥M
499.2
508.8
529.6
530.7
542.6
542.6
550.6
575.7
584.8
612.3
268.7
2.45%
2.53%
59
5.24
Revenue growth%
19.44
21.37
22.46
19.49
21.10
21.63
19.38
19.41
17.32
18.12
2.11
19.38
19.46
7
15.06
Gross margin%
22.85
21.52
23.13
20.34
17.65
15.48
16.42
14.38
15.23
15.96
10.86
15.48
17.04
62
24.99
Operating margin%
25.24
23.13
24.15
26.41
29.35
28.63
27.27
27.90
29.54
28.75
14.64
28.63
27.59
36
26.32
Net margin%
25.33
23.96
23.63
21.98
19.75
22.09
23.91
22.51
23.68
25.04
18.01
23.68
23.65
82
9.920
P/E ratio (avg)x
6.926
7.071
6.421
6.465
6.723
5.969
6.639
6.276
6.258
5.919
14.87
6.258
6.443
61
28.35
EV/EBITx
17.93
16.94
18.73
18.49
18.79
20.63
21.87
23.77
21.63
23.41
23.73
21.87
19.71
82
9.47
FCF yield (avg)%
1.19
3.38
3.52
1.44
0.79
0.40
0.40
2.26
3.81
4.29
22.61
2.26
1.85
85
6.69
FCF margin%
14.79
12.30
11.25
9.12
9.09
8.97
10.35
7.64
7.01
4.24
9.26
7.64
9.11
81
0.841
FCF / Net incomex
1.616
1.637
1.633
1.835
1.859
1.893
2.277
2.747
3.186
3.436
0.230
2.747
1.876
52
28.68
ROIC%
19.88
22.04
23.14
21.33
21.13
21.33
18.57
15.74
14.28
12.50
11.14
15.74
20.51
30
22.46
Return on equity%
14.17
11.98
10.43
9.56
11.50
9.79
11.10
12.00
12.41
10.43
16.00
11.10
11.30
73
15.32
Return on assets%
4.74
3.58
1.61
1.62
3.84
1.76
1.11
0.40
0.40
0.86
3.63
0.86
1.61
24
1.21
EPS¥
4.22
4.24
3.85
4.11
4.49
4.48
4.55
4.28
4.62
5.11
1.33
2.60%
1.17%
—
26.77
EPS growth%
0.99
0.62
1.43
0.90
1.44
0.40
0.40
0.40
1.08
0.41
9.05
0.40
0.76
6
2.72
Bookvalue per sh¥
3.34
3.20
3.10
3.14
2.86
3.05
3.41
3.63
3.52
3.56
4.13
4.49%
0.90%
—
4.00
FCF per share¥
0.96
1.12
1.20
1.37
1.43
1.40
1.51
1.68
1.82
2.14
3.21
8.41%
8.20%
—
2.08
Dividend per sh¥
6.24
6.15
6.41
6.92
6.58
6.93
6.63
6.42
6.36
7.22
4.51
1.87%
2.43%
—
27.83
Div yield (avg)%
14.11
14.28
16.21
18.48
20.72
22.75
23.58
24.76
21.85
20.44
28.81
22.75
20.58
49
4.28
Payout ratio%
12.28
10.05
12.97
13.54
16.37
14.36
14.06
13.41
13.98
11.77
18.17
13.98
13.47
51
96.37
Shares (diluted)M
87.62
83.50
79.83
84.68
78.60
81.41
78.26
75.67
70.28
74.07
91.03
(1.18%)
(2.08%)
82
28.59
Buyback yield%
1.21
4.21
2.93
4.99
2.19
3.92
6.35
3.39
3.65
5.59
17.37
3.92
3.78
45
1.315
D/E ratiox
1.624
1.723
1.764
1.636
1.551
1.595
1.645
1.752
1.978
1.856
1.742
1.752
1.684
62
457.4
Enterprise value¥M
479.5
426.3
399.3
428.9
395.5
420.8
386.8
367.3
344.6
348.9
57.50
(2.48%)
(3.39%)
15
460.1
LT debt¥M
281.9
289.3
281.1
290.2
265.2
281.1
251.0
228.2
212.3
226.6
385.5
(3.10%)
(1.35%)
55
Revenue
¥612.3M
2.53%
1.00×
Cost of revenue
¥329.6M
2.61%
1.01×
Operating expenses
¥71.79M
1.77%
0.93×
Property and equipment
20.05%
Cash and investments
18.98%