708.0
Revenue¥M
619.3
620.9
624.6
634.1
655.3
672.8
680.5
687.0
710.3
758.9
829.5
2.30%
2.18%
61
18.87
Revenue growth%
16.75
14.07
11.39
9.81
11.66
11.53
12.87
15.57
16.95
26.05
17.40
12.87
13.47
13
21.03
Gross margin%
12.56
14.43
16.36
18.28
20.62
21.24
18.83
18.92
21.55
25.21
8.79
20.62
18.56
83
22.73
Operating margin%
10.28
12.53
14.93
14.87
15.92
13.04
13.99
12.44
9.80
21.72
26.84
13.04
12.86
65
11.83
Net margin%
10.10
10.63
11.45
9.21
6.32
7.60
4.86
6.43
5.00
15.03
19.40
6.32
7.35
73
35.71
P/E ratio (avg)x
22.13
23.75
21.50
21.74
20.95
21.13
23.22
26.34
29.69
13.71
24.30
23.22
21.94
25
25.98
EV/EBITx
19.42
18.59
20.65
21.21
22.18
21.50
23.19
24.61
28.45
14.79
15.45
23.19
21.36
73
12.16
FCF yield (avg)%
30.41
29.11
26.19
26.82
26.78
27.13
24.70
22.50
20.29
18.88
25.25
24.70
26.80
71
21.58
FCF margin%
10.83
9.75
12.08
11.25
9.79
9.86
9.95
8.99
7.37
3.17
11.97
9.79
9.90
70
1.606
FCF / Net incomex
0.910
0.821
0.815
0.719
0.682
0.620
0.617
0.619
0.658
1.330
1.117
0.620
0.700
54
21.94
ROIC%
15.50
16.41
14.84
15.35
17.83
16.60
17.56
19.37
21.66
22.16
21.11
17.83
17.08
48
20.82
Return on equity%
26.51
24.00
21.63
20.71
21.29
20.63
22.95
25.23
22.34
13.67
4.32
22.34
22.65
81
10.99
Return on assets%
9.55
9.31
7.67
4.96
2.24
0.62
2.80
0.87
1.92
23.30
2.75
1.92
3.88
8
28.88
EPS¥
11.66
12.49
10.91
9.82
9.34
8.46
9.01
8.45
7.47
31.05
35.13
(5.32%)
(3.25%)
—
16.95
EPS growth%
17.08
15.23
17.02
18.10
19.08
19.92
20.57
19.64
20.55
10.72
5.40
19.92
19.01
56
18.80
Bookvalue per sh¥
13.89
16.42
18.23
19.74
22.90
22.18
22.52
24.61
29.17
18.51
36.17
8.13%
10.03%
—
20.92
FCF per share¥
16.03
15.76
16.54
18.32
19.28
22.21
23.04
26.18
25.93
8.49
47.20
7.20%
3.77%
—
31.21
Dividend per sh¥
59.99
57.48
57.22
52.55
53.08
49.37
44.66
41.43
43.66
54.47
46.71
(3.64%)
(3.04%)
—
25.47
Div yield (avg)%
12.37
13.51
16.45
15.26
12.70
15.58
14.85
14.61
13.97
4.68
17.06
14.61
14.29
9
4.96
Payout ratio%
15.77
18.03
20.50
21.13
20.95
23.72
23.27
24.51
25.98
21.66
13.32
23.72
21.04
36
10.89
Shares (diluted)M
10.85
11.80
12.79
12.95
13.76
12.91
12.17
11.12
11.84
10.52
10.71
(1.76%)
2.38%
69
4.05
Buyback yield%
32.48
34.25
35.59
37.96
39.77
39.77
42.21
39.45
37.45
22.51
21.29
39.77
37.71
42
1.542
D/E ratiox
1.355
1.273
1.277
1.356
1.281
1.291
1.259
1.336
1.480
1.412
1.218
1.291
1.286
63
0.080
Enterprise value¥B
0.965
1.104
1.179
1.279
1.353
1.374
1.507
1.620
1.547
0.699
0.721
3.87%
6.60%
92
324.4
LT debt¥M
224.0
256.8
290.8
284.4
290.7
308.4
284.1
261.4
249.4
496.7
447.0
(2.59%)
2.63%
17
Revenue
¥710.3M
2.18%
1.00×
Cost of revenue
¥459.7M
2.39%
1.02×
Operating expenses
¥168.8M
1.64%
0.95×
Property and equipment
17.74%
Cash and investments
15.66%