349.4
Revenue¥M
734.5
780.3
806.0
836.6
852.3
866.3
880.4
895.3
915.6
961.4
389.7
2.44%
3.18%
53
4.12
Revenue growth%
0.62
2.30
1.69
4.18
2.52
3.32
2.07
3.80
5.74
6.02
2.57
3.80
2.92
32
13.45
Gross margin%
18.14
17.32
15.18
17.16
15.45
15.53
15.53
18.11
20.48
20.57
17.92
18.11
17.24
72
26.95
Operating margin%
22.26
23.65
25.89
23.81
21.33
22.76
21.20
22.27
20.24
18.57
17.35
21.20
22.27
16
6.93
Net margin%
23.14
20.43
21.11
20.09
22.73
22.76
22.60
22.82
20.44
18.13
7.45
22.60
21.86
11
13.02
P/E ratio (avg)x
16.68
15.78
14.18
12.91
14.10
12.60
12.55
12.16
12.77
11.43
11.93
12.55
12.84
29
32.25
EV/EBITx
9.299
10.58
9.931
10.66
10.31
9.732
10.24
11.45
13.26
14.98
21.92
11.45
10.44
78
15.47
FCF yield (avg)%
6.22
7.24
7.85
8.88
5.92
3.20
3.59
6.23
8.81
9.25
18.48
6.23
6.73
15
25.45
FCF margin%
5.14
3.96
5.08
4.39
4.57
2.25
3.55
2.17
4.77
1.86
28.08
2.25
4.17
68
0.242
FCF / Net incomex
1.265
1.431
1.376
1.468
1.377
1.576
1.517
1.550
1.614
1.548
0.618
1.550
1.492
63
24.88
ROIC%
15.93
15.80
15.84
16.68
17.05
17.08
14.52
17.18
17.36
18.86
12.25
17.18
16.86
34
20.86
Return on equity%
25.92
26.52
26.26
26.51
23.94
23.49
21.83
19.38
17.02
18.17
2.69
19.38
23.71
23
8.08
Return on assets%
15.76
18.15
16.42
14.97
12.64
10.68
10.17
8.23
8.40
7.97
7.54
8.40
11.66
76
1.06
EPS¥
5.85
5.24
4.61
4.51
4.58
4.54
4.77
4.47
4.49
4.50
1.09
(0.38%)
(2.84%)
—
14.43
EPS growth%
19.50
20.26
19.85
17.20
14.76
11.95
9.40
10.82
11.34
9.97
25.06
10.82
13.36
38
1.16
Bookvalue per sh¥
6.13
6.87
6.93
6.66
7.33
7.37
8.28
8.79
8.63
9.30
5.43
4.88%
3.96%
—
3.59
FCF per share¥
8.40
7.78
7.78
7.69
7.12
7.52
7.95
8.39
9.11
10.12
1.19
7.28%
1.69%
—
5.90
Dividend per sh¥
0.89
0.95
1.02
1.12
1.03
0.98
1.07
1.07
1.05
1.12
2.23
1.83%
1.70%
—
9.62
Div yield (avg)%
25.55
23.77
24.31
25.51
26.12
24.02
22.16
20.13
22.80
22.41
6.80
22.41
23.89
92
4.39
Payout ratio%
21.29
20.19
23.03
20.48
19.02
19.59
18.73
19.72
18.56
15.73
25.47
18.73
19.65
23
91.01
Shares (diluted)M
81.93
76.00
83.48
77.07
83.86
79.44
78.82
80.50
77.42
81.24
93.71
(0.63%)
(0.36%)
30
19.89
Buyback yield%
4.08
1.44
0.40
0.40
0.40
1.59
2.05
2.27
4.77
4.81
17.29
2.27
1.82
37
0.433
D/E ratiox
1.426
1.273
1.170
1.227
1.121
1.134
1.218
1.303
1.136
1.052
0.235
1.136
1.194
8
501.4
Enterprise value¥M
848.1
864.3
805.6
822.9
840.0
779.5
824.9
764.9
754.6
804.2
665.8
(0.87%)
(0.41%)
36
128.1
LT debt¥M
785.6
749.5
734.2
750.6
700.4
722.2
794.0
857.9
798.1
893.9
658.2
5.00%
0.92%
46
Revenue
¥961.4M
3.18%
1.00×
Cost of revenue
¥628.7M
3.48%
1.03×
Operating expenses
¥155.4M
2.48%
0.93×
Property and equipment
17.73%
Cash and investments
17.03%