159.0
Revenue¥M
690.2
710.9
721.8
748.2
768.6
779.1
789.9
787.1
790.0
820.5
163.2
1.32%
2.17%
65
10.54
Revenue growth%
17.42
20.20
17.73
15.65
14.56
12.70
13.49
12.39
14.59
12.86
22.98
12.86
14.58
27
19.08
Gross margin%
12.21
14.93
12.27
12.96
14.75
16.08
15.73
17.85
18.84
15.87
21.81
16.08
15.33
65
10.10
Operating margin%
25.19
24.41
24.90
26.97
25.50
24.99
24.18
22.12
24.72
27.30
6.89
24.72
24.94
83
26.61
Net margin%
24.73
21.76
23.00
20.01
17.17
18.97
17.92
20.89
19.82
20.48
5.40
19.82
20.25
36
11.00
P/E ratio (avg)x
25.65
22.92
20.95
20.84
22.20
19.41
17.87
15.49
13.77
14.00
20.18
15.49
20.12
94
10.55
EV/EBITx
12.38
12.00
11.73
12.43
12.80
14.29
14.67
14.10
16.16
16.15
32.77
14.67
13.45
65
19.35
FCF yield (avg)%
17.11
18.12
20.81
22.78
23.02
21.46
18.74
21.67
24.64
22.53
22.63
21.67
21.56
7
20.33
FCF margin%
3.16
4.02
1.65
0.40
1.89
4.18
6.11
4.43
2.69
0.40
10.49
4.18
2.92
55
1.050
FCF / Net incomex
1.643
1.830
1.855
1.975
2.369
2.718
3.004
3.151
3.103
3.415
1.170
3.103
2.543
61
10.06
ROIC%
31.99
32.45
30.75
30.44
27.73
26.68
29.08
28.15
27.27
25.58
12.80
27.27
28.61
86
15.45
Return on equity%
6.12
3.99
6.27
5.06
5.63
4.97
6.57
7.14
9.31
8.12
2.59
7.14
6.19
60
20.81
Return on assets%
16.78
16.88
19.58
17.62
17.44
19.15
19.03
17.68
14.98
17.75
7.70
17.75
17.65
68
0.38
EPS¥
0.45
0.44
0.47
0.48
0.54
0.58
0.65
0.75
0.87
1.01
0.39
13.36%
9.29%
—
9.28
EPS growth%
29.15
26.69
28.70
27.75
26.40
29.07
29.13
28.13
27.27
26.21
28.05
28.13
27.94
5
0.59
Bookvalue per sh¥
0.31
0.30
0.28
0.29
0.26
0.28
0.28
0.29
0.31
0.33
0.48
5.07%
(0.15%)
—
0.19
FCF per share¥
0.59
0.59
0.57
0.62
0.68
0.67
0.76
0.75
0.74
0.75
0.15
1.80%
2.32%
—
0.27
Dividend per sh¥
0.41
0.40
0.44
0.45
0.52
0.55
0.63
0.62
0.71
0.80
0.38
9.18%
8.55%
—
12.63
Div yield (avg)%
19.53
22.09
20.62
18.40
15.97
15.83
18.58
15.61
13.61
12.63
9.22
15.61
17.18
21
5.37
Payout ratio%
26.18
27.55
29.69
31.20
28.25
28.62
27.28
28.84
26.53
23.67
14.16
27.28
27.90
62
0.659
Shares (diluted)B
1.103
1.045
1.026
1.005
1.165
1.246
1.447
1.532
1.595
1.724
0.651
8.15%
6.04%
7
9.25
Buyback yield%
23.52
24.58
26.99
28.90
26.57
28.99
28.04
28.70
30.44
28.83
18.05
28.83
28.37
84
0.323
D/E ratiox
2.649
3.072
3.151
3.087
3.550
3.672
3.793
4.395
4.484
5.275
0.410
4.395
3.611
61
369.3
Enterprise value¥M
476.0
472.9
476.6
450.4
454.4
448.4
391.8
430.2
391.4
352.1
809.1
(4.98%)
(2.13%)
38
277.3
LT debt¥M
600.3
526.4
561.4
601.9
539.8
581.5
509.0
513.7
469.2
434.3
555.3
(4.26%)
(3.35%)
76
Revenue
¥820.5M
2.17%
1.00×
Cost of revenue
¥548.0M
2.00%
0.98×
Operating expenses
¥127.6M
2.33%
1.02×
Property and equipment
17.36%
Cash and investments
16.69%