84.95
Revenue¥M
523.4
553.9
568.4
581.8
594.0
627.1
658.8
678.3
696.6
89.57
92.88
3.67%
3.28%
40
7.43
Revenue growth%
26.57
26.31
26.17
27.46
29.98
31.78
34.68
32.06
34.49
9.12
10.58
32.06
29.66
22
5.27
Gross margin%
22.37
20.91
20.85
20.76
19.11
18.81
17.07
17.69
19.98
8.07
13.32
18.81
19.83
12
27.11
Operating margin%
21.37
21.19
23.29
20.58
18.47
20.70
23.62
24.91
24.05
8.40
18.36
23.62
21.34
21
8.80
Net margin%
13.81
14.25
15.59
13.64
12.59
9.95
8.34
11.12
10.45
28.68
11.20
10.45
13.11
72
25.80
P/E ratio (avg)x
36.13
37.33
35.59
32.71
33.83
34.72
35.44
38.41
37.75
10.04
12.63
35.44
35.86
37
7.794
EV/EBITx
22.75
22.19
22.97
23.47
23.50
22.71
24.80
23.49
25.79
30.59
30.17
23.50
23.48
53
22.51
FCF yield (avg)%
1.48
4.05
3.36
1.76
0.40
0.40
0.40
0.78
0.57
27.63
26.84
0.40
1.13
83
11.71
FCF margin%
26.88
28.25
26.06
23.49
23.42
24.29
21.97
23.91
22.75
3.09
5.28
23.42
24.10
62
0.567
FCF / Net incomex
0.745
0.781
0.892
0.885
1.041
1.015
0.995
1.148
1.182
1.561
0.530
1.041
0.943
31
26.49
ROIC%
12.40
13.57
11.88
11.22
11.46
13.45
11.81
10.34
9.48
22.23
22.41
11.46
11.77
57
28.89
Return on equity%
2.05
3.01
5.32
7.14
4.97
7.40
8.57
6.80
5.82
13.60
12.14
6.80
5.57
21
24.62
Return on assets%
22.69
19.83
18.50
19.18
16.27
18.57
19.59
20.14
22.81
13.07
5.72
19.59
19.71
86
50.98
EPS¥
37.67
36.88
34.95
35.57
37.04
43.12
42.34
48.61
54.15
53.82
56.73
8.76%
5.69%
—
22.72
EPS growth%
13.23
12.59
13.61
16.09
16.39
18.17
17.21
16.35
15.87
16.26
3.97
16.39
15.98
10
27.48
Bookvalue per sh¥
34.98
37.17
40.08
34.45
30.37
30.54
33.17
31.67
33.85
19.36
25.41
(0.35%)
(2.78%)
—
63.88
FCF per share¥
20.19
21.85
22.12
24.16
21.91
21.71
23.49
25.47
26.65
59.72
50.92
1.98%
4.04%
—
31.02
Dividend per sh¥
57.44
52.40
48.49
43.00
47.59
41.97
42.33
45.93
46.23
47.14
21.38
1.46%
(2.95%)
—
13.10
Div yield (avg)%
34.13
36.89
36.19
35.16
34.25
35.91
37.19
34.28
35.87
6.25
13.84
35.87
35.59
85
8.93
Payout ratio%
1.05
1.50
0.40
3.33
3.65
3.41
2.99
2.47
4.00
6.36
4.97
3.41
3.16
65
5.184
Shares (diluted)M
6.831
7.516
7.971
7.456
7.949
7.013
7.619
6.703
5.902
5.142
5.216
(4.57%)
(0.70%)
15
9.16
Buyback yield%
17.63
14.98
15.21
17.36
16.89
17.74
17.74
16.49
19.02
11.67
14.32
17.74
17.13
9
0.551
D/E ratiox
0.491
0.533
0.520
0.553
0.547
0.564
0.489
0.476
0.446
1.379
1.740
0.489
0.513
44
0.523
Enterprise value¥B
1.040
1.127
1.189
1.324
1.566
1.729
1.992
2.246
2.609
0.090
0.637
14.53%
11.05%
5
45.26
LT debt¥M
393.0
421.2
391.0
396.6
426.0
424.6
458.7
465.3
418.3
581.2
305.0
1.07%
1.89%
13
Revenue
¥696.6M
3.28%
1.00×
Cost of revenue
¥441.7M
3.63%
1.03×
Operating expenses
¥165.2M
2.72%
0.95×
Property and equipment
19.20%
Goodwill & intangibles
14.83%