76.14
Revenue¥M
445.6
447.9
458.9
477.2
495.1
507.5
511.9
515.9
535.7
537.6
78.60
1.66%
2.42%
27
14.60
Revenue growth%
18.24
18.96
19.34
17.60
18.97
19.00
16.79
16.99
19.78
22.49
18.66
19.00
18.97
42
5.56
Gross margin%
29.86
27.49
29.72
31.93
34.11
36.81
39.74
42.34
43.43
44.30
29.33
42.34
35.46
65
20.11
Operating margin%
29.90
28.61
29.30
28.00
26.59
24.60
22.81
23.79
22.56
21.85
27.38
22.81
25.59
78
5.81
Net margin%
24.13
21.95
22.51
19.73
17.31
14.99
17.54
16.24
14.46
14.59
14.97
14.99
17.42
39
20.35
P/E ratio (avg)x
17.35
20.98
24.00
28.79
33.07
36.94
42.53
44.42
47.09
49.08
36.94
44.42
35.01
58
19.14
EV/EBITx
15.02
14.33
14.74
15.51
16.81
15.63
17.54
19.07
20.63
21.61
29.75
19.07
16.22
85
17.15
FCF yield (avg)%
29.78
27.73
29.23
26.39
23.40
21.12
22.32
24.88
27.42
26.40
22.30
24.88
26.39
25
12.79
FCF margin%
24.85
25.64
28.46
28.76
27.93
27.44
27.94
25.05
26.93
25.82
13.21
26.93
27.19
22
0.914
FCF / Net incomex
1.766
1.974
1.850
1.901
1.884
1.809
1.718
1.634
1.652
1.642
0.216
1.652
1.788
64
27.77
ROIC%
32.42
31.07
32.15
32.63
33.25
32.55
30.02
28.40
28.15
30.42
20.41
30.02
31.61
20
15.26
Return on equity%
14.47
16.11
18.09
16.56
15.76
14.61
14.98
16.41
19.36
17.44
14.22
16.41
16.26
62
22.18
Return on assets%
19.22
19.85
20.21
22.07
19.50
17.72
17.06
18.07
18.04
18.93
6.38
18.04
19.07
89
70.00
EPS¥
137.58
131.41
131.73
129.00
124.02
145.19
143.96
137.20
159.94
187.50
72.89
8.62%
4.54%
—
25.47
EPS growth%
20.73
18.94
16.71
19.66
19.41
21.36
21.50
22.73
21.15
23.61
8.14
21.50
20.94
46
62.20
Bookvalue per sh¥
41.39
46.99
56.76
55.96
62.02
71.24
82.15
86.12
94.98
100.04
78.86
10.03%
10.14%
—
88.70
FCF per share¥
46.71
48.29
49.72
58.16
60.33
63.22
74.35
75.12
90.78
94.68
57.24
9.43%
9.04%
—
62.95
Dividend per sh¥
29.42
28.17
26.30
25.78
23.63
25.54
25.04
23.17
23.38
21.94
85.62
(1.47%)
(3.97%)
—
21.65
Div yield (avg)%
12.69
12.77
11.93
10.87
12.95
10.43
9.07
10.62
11.45
14.22
6.44
10.62
11.69
12
8.53
Payout ratio%
4.06
6.38
9.22
10.54
8.33
7.95
10.79
11.74
14.31
12.59
19.98
11.74
9.88
15
2.356
Shares (diluted)M
2.236
2.430
2.509
2.425
2.644
2.899
3.103
3.217
2.982
2.777
2.318
0.98%
2.81%
7
11.76
Buyback yield%
18.08
15.18
15.82
17.03
19.23
17.87
19.50
21.33
20.31
23.05
18.70
20.31
18.66
42
1.369
D/E ratiox
0.793
0.827
0.909
0.873
0.858
0.866
0.882
0.980
1.029
1.156
0.282
0.980
0.877
21
319.8
Enterprise value¥M
83.32
83.74
77.75
69.03
67.66
69.93
65.39
71.12
71.12
76.89
105.3
2.59%
(1.53%)
69
311.8
LT debt¥M
30.76
32.76
38.45
43.06
51.34
50.25
53.92
58.61
68.80
80.77
334.6
9.49%
10.12%
14
Revenue
¥537.6M
2.42%
1.00×
Cost of revenue
¥376.3M
2.42%
1.00×
Operating expenses
¥84.09M
2.05%
0.97×
Property and equipment
17.48%
Cash and investments
15.77%
Goodwill & intangibles
14.87%