622.1
Revenue¥M
593.5
583.9
593.6
595.0
588.0
603.8
610.6
607.5
599.1
601.7
655.3
0.46%
0.20%
41
9.91
Revenue growth%
22.87
23.36
20.66
18.13
16.29
16.72
16.17
16.24
17.27
18.16
3.27
16.72
17.70
17
27.62
Gross margin%
14.68
13.32
14.69
15.87
16.12
17.66
16.48
16.80
14.45
14.12
23.12
16.48
15.28
11
27.86
Operating margin%
24.15
26.49
25.44
26.13
26.72
29.08
29.95
27.19
27.07
27.87
10.10
27.87
26.89
20
27.59
Net margin%
11.15
13.30
10.88
8.79
9.68
9.25
12.16
9.38
12.00
11.27
20.73
11.27
11.02
52
18.56
P/E ratio (avg)x
21.76
23.40
19.93
20.87
18.31
16.14
14.12
13.73
12.04
12.69
6.124
13.73
17.22
38
33.53
EV/EBITx
31.91
36.07
35.26
35.44
39.18
38.89
35.65
34.06
36.93
33.59
18.80
35.65
35.55
30
3.76
FCF yield (avg)%
3.00
4.17
1.69
1.72
1.73
0.40
2.21
2.26
2.88
4.64
17.56
2.26
2.24
50
14.80
FCF margin%
11.02
9.06
7.85
6.99
9.01
9.88
11.17
9.04
6.53
6.96
16.54
9.04
9.02
42
0.441
FCF / Net incomex
1.809
1.971
2.022
2.132
2.156
2.122
2.257
2.438
2.467
2.252
1.738
2.257
2.144
82
15.87
ROIC%
29.79
29.66
30.30
28.49
26.77
25.23
26.00
27.53
28.31
28.60
16.69
27.53
28.40
29
9.86
Return on equity%
29.25
29.59
28.56
25.77
28.64
29.26
31.47
31.21
29.17
26.50
10.91
29.26
29.21
48
21.04
Return on assets%
4.60
5.44
7.53
7.32
5.96
5.83
6.82
7.54
6.10
6.29
3.78
6.29
6.20
58
2.60
EPS¥
0.78
0.81
0.85
0.75
0.78
0.78
0.82
0.81
0.84
0.91
2.80
3.23%
1.31%
—
15.45
EPS growth%
27.71
28.51
26.22
23.79
25.68
26.56
25.79
28.40
26.66
25.35
17.68
26.56
26.39
90
1.60
Bookvalue per sh¥
4.85
4.77
5.23
5.55
6.05
6.92
6.96
7.08
8.29
8.48
3.58
7.00%
5.82%
—
3.42
FCF per share¥
1.47
1.43
1.32
1.33
1.29
1.23
1.36
1.43
1.42
1.45
3.27
2.23%
1.06%
—
1.67
Dividend per sh¥
1.05
1.00
1.03
1.01
1.15
1.30
1.45
1.70
1.71
1.98
3.83
11.43%
6.41%
—
4.83
Div yield (avg)%
8.06
7.21
10.18
8.61
5.89
8.37
11.05
11.53
12.48
13.57
15.14
11.53
9.40
50
18.36
Payout ratio%
14.14
14.74
15.06
14.04
15.93
16.30
16.93
15.55
17.44
20.08
22.33
16.93
15.74
34
64.70
Shares (diluted)M
93.91
101.4
94.58
108.6
101.9
103.5
120.5
126.5
122.0
137.5
65.76
6.18%
4.87%
28
2.87
Buyback yield%
28.37
29.52
29.50
32.20
30.54
31.80
30.65
32.05
31.95
29.11
21.29
31.80
30.59
66
1.170
D/E ratiox
1.526
1.743
1.988
2.013
1.926
2.047
1.924
2.177
2.349
2.680
0.941
2.177
2.001
58
95.67
Enterprise value¥M
83.07
77.34
84.57
74.47
75.49
66.91
71.88
65.70
70.34
70.75
396.9
(1.29%)
(0.76%)
20
343.8
LT debt¥M
92.46
102.6
92.04
101.1
98.68
89.02
98.35
88.70
81.78
86.28
594.4
(2.65%)
(1.03%)
32
Revenue
¥601.7M
0.20%
1.00×
Cost of revenue
¥421.2M
0.20%
1.00×
Operating expenses
¥94.19M
0.39%
1.02×
Cash and investments
23.32%
Property and equipment
14.46%