484.5
Revenue¥M
634.0
667.4
680.0
699.8
708.8
720.8
742.6
770.8
796.6
803.0
507.9
2.53%
2.71%
34
26.26
Revenue growth%
26.81
24.55
27.20
26.61
28.98
30.06
27.32
26.97
27.24
27.10
20.45
27.24
27.15
42
9.42
Gross margin%
0.40
1.76
1.31
2.58
5.19
5.98
8.91
7.33
9.54
10.52
6.33
8.91
5.59
79
12.19
Operating margin%
15.21
13.63
10.96
9.26
10.12
11.18
13.41
10.78
9.79
12.16
6.86
11.18
11.07
16
13.96
Net margin%
37.97
36.66
39.62
42.55
40.64
40.89
43.68
45.91
43.89
41.94
16.79
43.68
41.41
6
36.51
P/E ratio (avg)x
14.61
13.03
13.04
13.97
13.62
13.46
11.92
12.01
11.93
12.34
6.558
12.01
13.03
41
33.22
EV/EBITx
36.48
41.16
44.17
49.36
47.28
52.42
53.86
55.84
58.56
53.20
27.44
53.86
50.89
56
28.19
FCF yield (avg)%
8.12
6.97
6.58
6.98
7.55
6.02
4.02
4.36
6.59
6.78
6.87
6.02
6.69
51
4.91
FCF margin%
8.15
6.27
4.19
5.40
5.94
3.24
2.62
5.22
7.42
5.08
15.08
5.08
5.31
91
0.678
FCF / Net incomex
0.472
0.473
0.469
0.492
0.481
0.447
0.461
0.443
0.496
0.549
0.648
0.461
0.472
85
21.44
ROIC%
22.05
24.11
24.80
26.47
24.84
26.12
26.18
23.22
25.34
25.65
11.91
25.65
25.09
6
9.13
Return on equity%
5.45
3.15
1.02
0.40
2.38
2.42
4.08
1.56
0.47
1.36
7.26
1.56
1.97
51
12.04
Return on assets%
22.81
21.45
21.31
21.46
18.82
18.58
20.64
18.16
18.96
16.39
24.48
18.58
19.80
25
3.71
EPS¥
3.95
3.72
4.32
4.45
4.83
5.58
6.37
7.29
7.70
8.07
4.07
10.84%
8.61%
—
12.91
EPS growth%
31.43
31.22
28.28
28.68
28.85
27.41
24.47
26.38
25.52
26.17
10.69
26.17
27.85
21
3.36
Bookvalue per sh¥
3.72
3.34
3.68
3.89
3.50
3.48
3.39
3.46
3.08
3.21
1.07
(1.74%)
(0.97%)
—
5.45
FCF per share¥
4.62
5.17
5.24
5.70
5.99
6.25
7.40
8.77
10.20
10.12
5.30
11.08%
9.77%
—
6.52
Dividend per sh¥
4.93
5.47
5.07
5.02
4.61
4.82
4.67
4.77
4.58
4.30
1.52
(1.37%)
(2.07%)
—
13.59
Div yield (avg)%
20.11
18.62
19.08
17.43
17.02
19.02
18.94
18.29
19.26
21.33
19.88
19.02
18.98
69
6.73
Payout ratio%
13.37
14.34
15.33
18.20
18.70
16.99
17.89
20.03
19.56
18.58
11.30
18.58
18.05
19
73.22
Shares (diluted)M
79.34
70.89
69.68
70.36
71.93
78.63
81.05
79.29
73.93
66.49
72.14
(1.56%)
(1.91%)
45
27.84
Buyback yield%
14.28
14.30
16.67
19.13
16.96
18.48
19.24
21.11
19.76
17.09
28.27
19.24
17.78
17
1.684
D/E ratiox
1.651
1.548
1.732
1.744
1.828
2.060
2.275
2.425
2.235
2.320
0.622
2.275
1.944
54
0.845
Enterprise value¥B
0.986
1.017
1.187
1.271
1.219
1.313
1.488
1.434
1.591
1.589
0.663
5.45%
5.28%
68
432.4
LT debt¥M
805.1
755.6
751.1
752.5
701.2
747.6
740.7
718.5
675.4
653.3
40.67
(1.41%)
(0.92%)
52
Revenue
¥803.0M
2.71%
1.00×
Cost of revenue
¥513.2M
2.60%
0.99×
Operating expenses
¥136.1M
2.38%
0.97×
Property and equipment
16.29%
Cash and investments
14.45%