269.5
Revenue¥M
689.1
681.0
676.2
693.1
695.3
687.5
685.4
709.4
727.4
734.2
277.7
1.09%
0.70%
50
10.66
Revenue growth%
16.58
15.72
13.01
11.40
10.99
13.64
14.53
12.35
15.12
14.69
16.97
14.53
14.08
17
2.43
Gross margin%
8.83
6.76
5.63
3.14
1.55
1.15
1.84
0.40
3.13
3.02
23.23
1.84
3.08
83
5.95
Operating margin%
32.71
32.01
31.77
29.52
27.91
26.15
26.95
26.87
24.37
22.22
6.95
26.15
27.43
63
10.38
Net margin%
22.80
21.50
22.60
20.70
18.77
17.91
18.85
16.13
18.12
18.70
4.90
18.12
18.81
20
34.24
P/E ratio (avg)x
28.30
31.03
29.56
34.55
33.56
33.43
32.79
35.90
40.43
42.34
17.61
35.90
33.50
6
24.21
EV/EBITx
14.99
15.82
15.78
15.32
17.93
21.50
22.82
23.53
25.99
29.40
15.81
23.53
19.71
54
27.41
FCF yield (avg)%
33.14
34.24
35.81
33.89
33.12
32.38
31.41
31.49
33.38
35.81
10.36
32.38
33.26
73
17.76
FCF margin%
18.61
21.20
20.31
20.42
19.35
20.90
20.32
22.61
21.02
18.23
16.97
20.90
20.37
86
1.303
FCF / Net incomex
1.028
1.019
1.025
1.098
1.040
1.001
1.109
1.087
1.199
1.131
0.256
1.109
1.063
95
6.28
ROIC%
11.35
12.69
14.87
14.74
12.68
10.00
9.25
10.24
11.42
13.00
25.23
10.24
12.05
21
15.20
Return on equity%
26.69
26.71
26.72
27.30
28.74
26.35
27.84
25.29
25.19
26.49
19.00
26.35
26.70
80
26.17
Return on assets%
15.10
14.52
13.47
11.08
11.89
12.62
9.76
12.03
14.94
17.41
16.99
12.62
13.05
81
0.88
EPS¥
1.61
1.51
1.54
1.65
1.63
1.72
1.79
1.74
1.90
2.03
0.96
4.59%
2.26%
—
20.50
EPS growth%
1.67
1.23
0.40
1.60
0.40
0.40
2.06
0.40
0.40
0.40
14.36
0.40
0.40
9
1.49
Bookvalue per sh¥
1.12
1.20
1.43
1.57
1.84
2.07
2.21
2.61
3.09
3.22
0.82
11.87%
11.56%
—
1.37
FCF per share¥
1.58
1.54
1.34
1.34
1.19
1.30
1.16
1.01
1.10
1.01
0.58
(3.16%)
(4.55%)
—
1.01
Dividend per sh¥
0.64
0.62
0.67
0.70
0.82
0.84
0.86
0.82
0.80
0.81
1.81
(0.20%)
2.78%
—
12.68
Div yield (avg)%
20.43
22.99
23.34
22.80
21.22
20.58
23.12
24.13
21.67
21.18
19.52
21.67
22.23
62
29.76
Payout ratio%
9.30
11.19
11.40
12.12
12.89
12.60
13.18
15.97
18.70
20.20
23.29
15.97
12.74
16
169.6
Shares (diluted)M
130.2
121.5
107.8
107.4
106.6
104.2
113.8
115.5
114.8
101.4
170.4
(1.01%)
(2.79%)
23
24.28
Buyback yield%
10.66
11.44
9.64
8.79
6.19
8.48
7.46
5.58
2.62
0.40
4.73
5.58
7.97
51
1.477
D/E ratiox
1.356
1.541
1.588
1.799
2.055
2.416
2.607
2.666
3.161
3.243
1.017
2.666
2.235
7
327.5
Enterprise value¥M
216.3
225.2
206.9
182.2
185.1
197.5
176.5
182.6
163.3
171.0
485.1
(1.57%)
(1.64%)
63
181.1
LT debt¥M
263.6
282.2
240.0
221.6
239.7
239.9
210.5
221.5
225.0
192.0
141.4
(4.34%)
(4.19%)
26
Revenue
¥734.2M
0.70%
1.00×
Cost of revenue
¥443.1M
0.73%
1.00×
Operating expenses
¥149.5M
0.61%
0.99×
Property and equipment
16.45%
Cash and investments
15.42%