43.46
Revenue¥M
638.0
656.1
679.8
715.4
736.6
756.0
782.5
813.1
842.7
854.0
47.05
3.00%
3.37%
82
28.74
Revenue growth%
0.40
3.22
5.57
3.94
1.09
3.81
3.99
1.98
3.32
5.45
25.47
3.81
3.56
93
26.83
Gross margin%
15.04
17.90
20.26
18.33
16.87
15.27
17.99
16.71
19.60
18.39
2.19
17.99
17.94
15
24.91
Operating margin%
22.67
22.27
25.05
24.84
26.81
28.72
25.99
25.02
27.90
26.73
3.94
26.73
25.52
13
23.07
Net margin%
11.19
10.59
8.20
7.29
5.75
4.21
4.66
3.11
4.80
4.48
10.94
4.48
5.28
69
25.87
P/E ratio (avg)x
26.06
25.41
26.73
28.78
27.73
29.66
30.73
32.90
30.83
27.24
30.41
30.73
28.26
53
8.931
EV/EBITx
40.14
44.09
44.55
48.50
55.06
64.14
75.53
85.61
92.27
89.64
17.26
85.61
59.60
74
8.02
FCF yield (avg)%
2.63
3.82
2.94
5.75
5.42
3.18
0.96
1.19
0.40
0.40
24.05
0.96
2.79
25
7.36
FCF margin%
29.57
28.65
30.02
30.92
33.72
30.78
32.32
33.57
31.56
34.17
18.48
32.32
31.24
39
1.246
FCF / Net incomex
0.217
0.207
0.227
0.233
0.256
0.258
0.274
0.278
0.270
0.243
1.106
0.270
0.249
82
14.83
ROIC%
10.88
10.94
9.31
6.32
8.94
6.51
4.01
4.41
5.89
4.64
19.17
4.64
6.42
59
12.93
Return on equity%
5.13
8.11
9.42
7.39
7.89
7.96
5.40
3.98
4.81
5.96
2.65
5.40
6.67
86
27.41
Return on assets%
11.02
10.54
11.53
14.37
15.68
13.49
12.96
11.84
13.18
12.50
14.51
12.96
12.73
71
1.91
EPS¥
2.25
2.46
2.52
2.32
2.30
2.44
2.31
2.34
2.62
2.54
2.11
1.97%
0.32%
—
12.65
EPS growth%
18.83
20.81
22.97
23.83
22.35
20.61
20.40
20.77
20.31
22.47
26.82
20.61
20.79
65
2.35
Bookvalue per sh¥
2.01
2.18
2.36
2.00
1.76
1.72
1.73
1.78
1.63
1.72
3.14
(0.48%)
(2.03%)
—
1.34
FCF per share¥
2.31
2.27
2.30
2.29
2.60
2.56
2.52
2.73
3.02
2.76
3.73
1.15%
1.40%
—
6.23
Dividend per sh¥
3.58
3.66
3.55
3.21
3.45
3.13
3.06
2.81
2.99
3.34
4.55
(0.68%)
(0.72%)
—
29.41
Div yield (avg)%
28.63
26.75
27.39
27.07
29.46
29.68
32.36
32.71
31.82
32.99
18.82
32.36
29.57
14
20.55
Payout ratio%
26.90
26.97
28.87
27.36
27.72
28.03
25.14
27.65
26.86
26.14
7.05
26.86
27.17
74
113.0
Shares (diluted)M
168.8
180.0
189.9
218.5
234.8
247.1
290.2
333.8
330.6
375.2
110.2
9.82%
9.42%
95
27.35
Buyback yield%
7.28
5.64
5.46
7.22
6.70
6.57
6.44
6.04
7.80
10.54
2.00
6.57
6.63
93
0.919
D/E ratiox
1.441
1.426
1.646
1.745
1.668
1.899
2.027
1.957
1.963
2.007
1.140
1.963
1.822
90
0.848
Enterprise value¥B
0.843
0.832
0.950
0.905
0.973
0.954
1.049
1.017
0.959
0.953
0.608
(0.43%)
1.87%
58
392.0
LT debt¥M
248.9
275.9
261.6
256.7
246.7
264.5
237.9
226.8
209.1
193.9
870.1
(4.70%)
(1.77%)
61
Revenue
¥854.0M
3.37%
1.00×
Cost of revenue
¥502.4M
3.12%
0.98×
Operating expenses
¥217.7M
3.60%
1.02×
Property and equipment
18.30%
Cash and investments
17.54%