36.06
Revenue¥M
798.6
781.2
796.5
787.1
805.5
791.2
791.7
803.5
811.6
820.7
40.27
0.38%
0.38%
53
23.90
Revenue growth%
9.44
11.92
13.85
11.74
13.47
14.51
14.84
15.11
17.48
16.23
20.00
15.11
14.18
79
14.69
Gross margin%
17.98
17.71
20.26
21.44
19.88
22.19
20.34
19.72
20.81
22.23
26.03
20.81
20.30
45
15.53
Operating margin%
29.25
30.97
32.66
35.09
33.06
34.26
35.68
35.82
38.74
36.85
23.50
35.82
34.68
90
3.72
Net margin%
16.72
19.65
21.51
22.69
21.80
22.50
21.77
24.71
26.78
28.78
3.69
24.71
22.15
9
12.06
P/E ratio (avg)x
11.02
11.41
11.72
10.60
10.84
10.14
9.717
9.292
8.343
8.001
24.87
9.292
10.37
64
36.43
EV/EBITx
33.68
38.22
40.06
37.23
35.03
35.59
36.94
34.01
35.27
39.20
28.16
35.59
36.27
14
16.94
FCF yield (avg)%
17.80
18.98
21.79
20.37
19.38
21.82
24.14
22.92
21.14
21.23
16.75
21.82
21.19
60
27.16
FCF margin%
25.72
22.76
24.18
25.36
23.40
25.13
26.23
27.66
25.34
24.91
15.76
25.34
25.24
56
0.125
FCF / Net incomex
2.422
2.810
2.969
2.930
3.185
3.470
3.753
3.812
4.288
4.544
1.033
3.812
3.328
24
4.78
ROIC%
32.40
32.67
31.42
28.54
27.99
30.15
31.64
29.38
31.54
28.58
7.68
30.15
30.78
43
17.32
Return on equity%
7.56
4.57
2.78
4.19
3.56
1.82
1.74
0.40
2.81
3.11
29.58
1.82
2.96
77
6.93
Return on assets%
24.82
23.92
21.28
18.32
15.49
18.01
15.43
12.48
15.16
16.80
16.30
15.43
17.41
6
28.62
EPS¥
17.49
17.16
18.19
17.48
19.40
21.90
22.42
23.93
24.86
23.85
29.68
4.22%
4.35%
—
24.05
EPS growth%
18.68
16.20
13.32
14.56
15.01
14.04
11.48
11.92
8.97
8.83
22.74
11.48
13.68
37
33.59
Bookvalue per sh¥
33.77
31.40
28.00
27.86
24.89
23.94
22.35
23.96
25.19
26.33
17.21
1.14%
(2.78%)
—
44.30
FCF per share¥
16.30
15.90
17.34
19.88
21.50
20.96
21.43
24.18
25.47
25.65
48.96
3.60%
5.84%
—
15.02
Dividend per sh¥
57.68
56.34
52.53
47.41
44.54
46.41
42.11
44.34
49.26
53.90
47.05
3.89%
0.45%
—
11.23
Div yield (avg)%
18.56
17.90
17.50
16.44
14.62
16.91
17.10
18.69
21.17
20.69
16.28
18.69
17.70
67
11.24
Payout ratio%
19.83
17.12
15.00
13.06
10.45
10.52
12.77
13.16
12.01
11.41
13.40
12.01
12.92
87
4.290
Shares (diluted)M
7.300
8.784
10.50
12.43
14.62
15.15
16.98
18.73
19.50
20.04
4.314
6.52%
11.38%
68
14.35
Buyback yield%
18.11
15.19
16.98
15.55
16.10
18.25
16.48
18.03
15.87
15.13
17.01
16.48
16.29
12
1.178
D/E ratiox
1.747
1.704
1.815
1.746
1.686
1.935
1.978
1.970
2.055
2.359
0.268
1.978
1.875
27
110.4
Enterprise value¥M
495.9
462.7
516.7
532.5
488.2
496.1
478.0
478.5
433.4
438.0
75.14
(2.15%)
(1.67%)
10
138.5
LT debt¥M
71.72
78.66
85.26
84.34
87.07
88.54
99.94
110.6
121.4
125.1
295.4
7.52%
5.30%
65
Revenue
¥820.7M
0.38%
1.00×
Cost of revenue
¥574.5M
0.38%
1.00×
Operating expenses
¥140.8M
(0.12%)
0.95×
Cash and investments
17.30%
Property and equipment
15.38%