197.4
Revenue¥M
306.1
308.8
321.5
330.2
343.3
350.3
359.7
364.9
376.2
396.9
205.7
2.94%
2.82%
17
5.81
Revenue growth%
2.28
2.48
5.38
6.33
9.30
10.95
9.83
7.74
9.47
12.19
5.03
9.83
8.52
40
27.04
Gross margin%
22.53
23.67
24.15
22.39
25.15
23.17
21.94
23.11
21.74
23.56
6.46
23.11
23.14
18
21.26
Operating margin%
14.73
13.66
15.36
12.84
14.17
15.50
16.15
16.53
17.72
19.97
11.15
16.53
15.43
82
21.50
Net margin%
25.55
23.49
24.73
25.40
28.14
29.91
28.37
27.17
26.72
24.00
7.35
27.17
26.14
75
14.60
P/E ratio (avg)x
9.538
10.35
10.98
9.835
10.59
11.26
12.33
13.29
12.55
10.91
27.68
12.33
10.95
15
32.88
EV/EBITx
41.25
46.20
50.51
58.32
59.84
72.31
86.69
97.79
105.8
105.2
8.420
97.79
66.07
69
14.42
FCF yield (avg)%
25.13
26.94
27.22
24.99
26.32
24.70
21.80
20.85
23.13
24.83
13.82
23.13
24.91
51
12.14
FCF margin%
13.28
11.98
10.99
13.45
12.07
12.03
13.34
14.95
13.42
16.30
4.75
13.42
13.31
87
0.405
FCF / Net incomex
1.306
1.322
1.314
1.226
1.115
1.143
1.151
1.249
1.274
1.111
1.017
1.151
1.237
68
28.28
ROIC%
16.20
17.66
17.96
16.06
16.02
15.46
14.49
15.31
16.83
14.62
8.15
15.31
16.04
32
20.64
Return on equity%
8.39
6.26
6.30
6.94
6.33
8.40
8.38
10.02
7.99
9.10
16.72
8.40
8.19
20
28.43
Return on assets%
12.73
14.73
15.93
16.46
16.57
13.58
15.65
15.71
16.19
17.79
7.64
15.71
15.82
56
60.52
EPS¥
104.98
104.88
105.96
119.06
127.05
122.55
134.68
154.21
183.49
182.93
67.01
7.56%
5.90%
—
3.41
EPS growth%
10.81
8.44
11.39
13.84
12.72
13.05
14.56
16.55
15.76
17.49
3.04
15.76
13.44
51
16.72
Bookvalue per sh¥
34.87
38.17
41.44
46.30
44.64
42.31
41.89
44.81
47.79
52.67
24.50
3.36%
4.69%
—
62.88
FCF per share¥
9.09
8.09
7.82
7.38
7.18
6.51
6.97
6.10
5.88
5.74
43.84
(4.39%)
(4.93%)
—
40.38
Dividend per sh¥
65.16
73.53
84.62
97.22
95.45
90.51
104.48
119.77
137.02
135.35
43.75
7.23%
8.34%
—
7.45
Div yield (avg)%
17.08
15.63
16.27
18.82
19.38
16.75
19.02
19.75
19.71
18.03
20.90
19.02
18.43
39
14.04
Payout ratio%
2.24
5.06
4.98
6.54
7.61
8.85
8.20
9.59
9.74
8.89
12.09
8.89
7.91
33
1.899
Shares (diluted)M
1.988
1.979
2.094
1.953
1.694
1.567
1.602
1.482
1.446
1.584
1.981
(1.33%)
(3.53%)
44
19.62
Buyback yield%
21.36
21.38
20.92
20.40
22.75
20.36
20.31
21.58
22.49
20.85
28.29
20.85
21.14
78
0.730
D/E ratiox
2.301
2.135
2.101
2.240
2.518
2.524
2.552
2.814
2.974
3.221
0.703
2.814
2.521
50
113.7
Enterprise value¥M
321.6
338.3
330.9
357.3
415.3
441.1
495.6
522.0
511.7
510.7
72.15
4.22%
5.03%
11
69.59
LT debt¥M
133.5
138.1
161.1
186.5
179.9
174.2
192.1
198.9
203.0
201.1
109.1
2.25%
3.93%
41
Revenue
¥396.9M
2.82%
1.00×
Cost of revenue
¥277.8M
2.82%
1.00×
Operating expenses
¥52.00M
2.18%
0.94×
Cash and investments
19.40%
Property and equipment
18.59%