137.3
Revenue¥M
878.0
903.3
888.6
890.8
894.2
913.1
924.2
916.6
930.0
915.0
148.3
0.46%
0.41%
81
5.09
Revenue growth%
31.01
31.07
34.04
33.70
34.79
34.06
34.16
31.50
32.84
34.60
28.49
34.06
33.87
84
27.29
Gross margin%
29.20
28.98
30.21
32.33
35.04
34.65
35.11
34.87
32.46
31.59
7.24
34.65
32.40
42
4.59
Operating margin%
24.81
24.64
25.61
25.26
26.88
26.40
25.46
27.33
27.59
29.28
28.65
27.33
26.00
59
23.47
Net margin%
20.08
22.79
23.75
21.95
20.99
20.98
23.35
23.60
23.41
23.08
28.65
23.35
22.93
22
9.084
P/E ratio (avg)x
36.23
37.44
42.40
47.12
44.30
48.82
53.29
55.59
51.24
56.68
10.03
53.29
47.97
72
26.05
EV/EBITx
11.23
11.36
11.90
11.87
11.76
12.40
10.95
9.460
9.574
10.21
6.112
10.21
11.30
65
18.18
FCF yield (avg)%
5.92
7.66
5.33
2.75
1.94
0.40
2.77
0.40
3.24
1.57
3.56
1.57
2.76
94
9.88
FCF margin%
19.16
20.56
21.83
24.71
21.97
22.60
21.61
19.35
21.84
20.45
11.96
21.61
21.72
19
0.903
FCF / Net incomex
1.522
1.641
1.839
1.648
1.712
1.799
1.707
1.715
1.700
1.880
0.927
1.715
1.709
79
26.03
ROIC%
27.19
25.99
26.83
26.82
28.49
30.56
27.96
26.58
29.56
27.55
13.96
27.96
27.37
69
24.86
Return on equity%
26.06
27.54
29.47
27.47
26.64
24.14
23.01
25.11
22.17
24.86
12.47
24.14
25.59
11
28.01
Return on assets%
7.16
5.43
4.80
2.36
1.53
0.40
0.40
0.40
1.87
1.11
27.77
0.40
1.70
9
1.96
EPS¥
0.61
0.67
0.65
0.64
0.72
0.76
0.87
0.94
1.00
1.19
2.14
10.63%
8.84%
—
10.31
EPS growth%
24.40
23.08
22.13
24.85
26.56
26.60
27.32
25.25
28.04
27.65
13.09
27.32
25.91
53
0.85
Bookvalue per sh¥
1.78
1.88
1.96
2.01
1.99
2.09
2.30
2.26
2.31
2.49
2.16
4.58%
2.38%
—
0.57
FCF per share¥
2.92
2.92
2.82
3.07
3.31
3.39
3.39
3.99
4.08
4.08
2.25
4.23%
3.96%
—
1.78
Dividend per sh¥
1.31
1.42
1.58
1.46
1.32
1.38
1.38
1.39
1.57
1.78
2.20
6.12%
4.03%
—
15.18
Div yield (avg)%
26.82
27.76
28.07
27.11
29.94
28.19
26.41
28.01
25.94
24.19
21.09
26.41
27.43
79
14.66
Payout ratio%
6.61
4.48
6.65
9.17
12.03
9.82
7.79
9.90
7.46
5.51
18.61
7.79
7.63
64
221.5
Shares (diluted)M
299.4
357.7
382.4
422.2
503.1
501.9
546.7
652.3
716.7
849.2
218.2
11.04%
12.67%
40
14.90
Buyback yield%
0.40
0.40
3.18
4.57
3.96
2.14
0.56
2.13
4.49
5.95
10.23
2.14
2.66
49
0.830
D/E ratiox
1.102
1.144
1.141
1.335
1.439
1.607
1.764
1.847
1.834
1.803
0.388
1.803
1.523
80
954.8
Enterprise value¥M
328.0
344.4
377.3
366.4
383.3
391.5
364.0
405.2
456.7
513.5
123.0
6.02%
5.61%
54
494.1
LT debt¥M
290.1
275.3
273.6
251.2
223.7
209.0
188.0
180.1
169.8
187.5
704.6
(3.47%)
(5.09%)
92
Revenue
¥915.0M
0.41%
1.00×
Cost of revenue
¥430.9M
0.57%
1.02×
Operating expenses
¥195.8M
0.61%
1.02×
Property and equipment
17.22%
Goodwill & intangibles
17.10%