48.84
Revenue¥M
597.1
614.1
632.2
650.5
657.7
689.2
722.1
756.4
767.8
803.9
52.84
4.10%
3.39%
86
14.54
Revenue growth%
2.23
0.40
0.40
0.40
0.40
1.86
4.28
5.72
7.04
8.05
2.14
5.72
2.04
80
10.20
Gross margin%
18.12
19.10
17.92
20.24
20.84
20.15
20.91
23.90
21.74
20.09
7.14
20.91
20.19
80
2.71
Operating margin%
2.56
0.65
1.38
1.00
2.77
4.18
4.14
1.40
0.40
0.40
23.41
1.40
1.39
38
5.77
Net margin%
26.54
24.18
23.44
24.24
22.20
19.85
18.71
17.21
15.87
18.75
6.26
18.71
21.03
37
13.66
P/E ratio (avg)x
43.76
41.01
45.95
45.90
43.01
46.96
47.21
51.89
49.40
46.96
9.613
47.21
46.46
72
15.14
EV/EBITx
25.30
25.71
26.91
24.03
21.04
22.14
21.22
19.83
20.29
18.54
13.83
20.29
21.68
84
12.63
FCF yield (avg)%
30.30
28.41
29.16
28.20
28.75
29.23
27.78
30.07
27.82
30.35
18.55
29.23
28.95
30
29.33
FCF margin%
23.70
22.62
20.09
22.39
23.66
22.99
25.02
27.68
29.84
32.03
12.96
27.68
23.68
26
0.819
FCF / Net incomex
1.384
1.435
1.715
2.056
2.157
2.318
2.562
2.820
3.270
3.182
0.198
2.820
2.238
67
9.58
ROIC%
5.11
6.47
5.19
2.44
2.55
2.51
3.72
4.36
3.67
4.03
18.92
3.72
3.88
83
14.30
Return on equity%
13.00
13.70
15.52
14.88
15.69
15.37
15.92
16.03
13.77
15.16
26.35
15.37
15.27
5
26.32
Return on assets%
19.50
19.44
20.78
18.49
20.39
19.04
16.49
15.94
15.42
17.16
17.98
16.49
18.76
76
1.29
EPS¥
2.34
2.25
2.51
2.69
2.79
2.74
2.98
3.11
3.23
3.27
1.33
3.22%
3.97%
—
10.76
EPS growth%
18.25
18.49
15.52
14.43
15.52
18.38
15.67
13.18
11.22
10.77
14.03
13.18
15.52
80
0.62
Bookvalue per sh¥
0.73
0.69
0.63
0.64
0.68
0.64
0.55
0.58
0.50
0.51
2.30
(5.54%)
(3.84%)
—
0.76
FCF per share¥
1.97
1.86
1.96
1.79
1.98
1.74
1.85
1.77
1.91
1.93
1.78
(0.51%)
(0.11%)
—
1.13
Dividend per sh¥
2.42
2.25
2.14
2.26
2.42
2.76
2.77
2.89
2.85
3.11
3.74
5.10%
1.97%
—
2.17
Div yield (avg)%
24.81
25.90
28.47
29.76
30.13
32.71
30.64
31.30
30.93
28.66
8.08
30.93
29.94
70
27.46
Payout ratio%
32.65
35.48
38.13
38.94
38.92
37.78
36.29
35.89
36.49
35.06
24.46
36.29
36.39
22
86.39
Shares (diluted)M
82.56
83.82
79.29
89.85
81.07
84.44
77.35
77.42
72.57
71.99
85.19
(2.35%)
(1.26%)
34
19.21
Buyback yield%
19.63
19.86
17.01
18.31
18.37
16.38
18.84
15.89
17.85
17.23
5.06
17.23
18.08
95
0.977
D/E ratiox
0.311
0.301
0.316
0.335
0.331
0.316
0.340
0.325
0.325
0.305
0.336
0.325
0.320
56
398.4
Enterprise value¥M
242.1
270.1
255.8
242.6
245.4
217.6
224.1
228.6
244.4
232.3
520.9
(1.09%)
(1.12%)
51
357.3
LT debt¥M
240.0
213.9
201.1
205.1
217.9
218.3
204.0
213.3
225.0
199.5
600.1
(1.75%)
(2.33%)
39
Revenue
¥803.9M
3.39%
1.00×
Cost of revenue
¥503.2M
3.54%
1.01×
Operating expenses
¥98.41M
2.78%
0.94×
Property and equipment
18.01%
Return on capital
109.54%
Spread over hurdle
101.33%