187.0
Revenue¥M
355.6
361.9
364.7
363.2
360.9
362.1
366.6
363.4
367.9
375.3
208.8
0.79%
0.46%
68
22.22
Revenue growth%
22.53
24.36
23.08
25.14
25.18
23.37
25.96
23.70
21.52
24.35
20.66
23.70
24.03
22
6.58
Gross margin%
30.37
29.90
27.74
30.30
28.89
28.70
31.03
30.96
33.39
34.61
27.31
31.03
30.33
78
4.60
Operating margin%
12.92
15.57
17.90
15.48
13.06
10.71
8.65
10.62
12.14
10.39
17.69
10.62
12.53
61
3.02
Net margin%
19.77
19.90
20.93
19.26
17.78
16.69
16.38
14.58
14.20
14.26
25.96
14.58
17.23
74
6.464
P/E ratio (avg)x
25.40
25.16
27.31
24.10
22.61
22.28
22.60
20.00
19.70
19.57
20.96
20.00
22.60
8
12.97
EV/EBITx
27.35
24.04
25.72
22.52
19.51
17.66
17.56
15.89
14.50
14.12
20.26
15.89
18.58
37
15.45
FCF yield (avg)%
13.33
13.23
12.77
14.81
15.89
17.34
17.87
17.01
15.69
13.85
14.69
17.01
15.25
60
14.30
FCF margin%
24.78
26.82
24.91
27.53
30.11
32.70
35.63
34.46
35.93
36.83
8.38
35.63
31.41
85
1.029
FCF / Net incomex
0.323
0.338
0.325
0.363
0.386
0.362
0.378
0.377
0.378
0.358
1.444
0.377
0.362
72
6.66
ROIC%
11.00
9.88
11.16
9.62
10.21
12.92
11.15
9.46
9.65
10.70
2.74
10.70
10.45
45
25.39
Return on equity%
14.15
11.93
12.62
10.64
11.40
8.86
11.44
9.44
9.34
11.26
9.86
9.44
11.33
34
22.48
Return on assets%
15.53
15.52
14.60
17.52
18.04
18.04
16.32
16.26
16.55
19.46
6.21
16.55
16.44
15
59.92
EPS¥
65.77
69.72
77.62
81.06
84.20
95.37
111.82
108.76
119.14
136.75
61.52
10.19%
7.28%
—
2.96
EPS growth%
14.28
16.72
14.60
15.11
12.50
15.11
16.99
19.08
21.63
22.68
22.91
19.08
15.92
28
13.55
Bookvalue per sh¥
22.12
23.20
20.06
20.77
19.88
19.57
19.78
18.54
19.69
21.26
67.51
1.36%
0.03%
—
48.97
FCF per share¥
68.57
74.37
80.16
83.43
73.12
68.71
60.10
64.93
61.92
64.65
66.29
(2.43%)
(0.58%)
—
43.32
Dividend per sh¥
72.28
70.42
72.51
72.73
79.70
76.42
74.67
76.55
88.49
94.43
59.76
3.45%
3.58%
—
5.17
Div yield (avg)%
20.68
18.70
21.09
19.39
18.55
19.23
20.47
20.83
19.50
21.06
28.77
20.47
19.99
48
7.77
Payout ratio%
7.53
10.29
8.89
7.88
6.02
3.15
5.76
3.32
3.25
4.44
13.58
3.32
5.89
58
5.740
Shares (diluted)M
5.945
5.646
5.729
5.269
5.934
5.983
6.000
5.625
5.194
5.875
5.756
(0.20%)
(0.56%)
30
16.08
Buyback yield%
14.58
15.70
17.14
20.03
22.27
20.19
18.02
19.71
20.49
18.65
18.66
19.71
19.18
65
0.816
D/E ratiox
0.873
0.974
1.084
1.115
1.241
1.359
1.413
1.275
1.166
1.076
0.189
1.275
1.141
12
0.299
Enterprise value¥B
0.518
0.529
0.623
0.737
0.792
0.795
0.941
0.938
1.016
0.999
0.344
4.75%
7.08%
40
170.4
LT debt¥M
145.1
146.9
135.6
123.7
126.1
120.6
133.5
131.3
122.2
128.3
326.6
0.35%
(2.13%)
83
Revenue
¥375.3M
0.46%
1.00×
Cost of revenue
¥162.9M
1.25%
1.08×
Operating expenses
¥85.09M
(0.23%)
0.93×
Goodwill & intangibles
20.24%
Property and equipment
19.57%
Spread over hurdle
18.57%