16.05
Revenue¥M
217.1
216.7
216.1
220.7
224.2
233.5
232.2
237.6
246.3
245.0
16.55
1.79%
1.40%
33
27.91
Revenue growth%
33.47
33.30
34.95
36.79
35.91
36.07
39.01
41.77
40.93
42.69
18.93
40.93
36.43
87
26.68
Gross margin%
34.77
31.88
33.15
32.46
34.89
34.34
36.78
34.32
34.57
35.10
26.35
34.57
34.46
53
26.00
Operating margin%
14.43
14.90
12.17
10.25
11.56
11.23
9.10
12.07
9.22
7.17
8.13
9.22
11.40
20
22.24
Net margin%
28.81
27.36
28.51
28.67
28.65
28.15
28.08
28.19
26.95
28.47
26.44
28.15
28.33
14
33.29
P/E ratio (avg)x
45.95
43.94
47.54
49.93
45.27
43.39
48.65
52.28
52.92
52.71
35.46
52.28
48.10
50
16.91
EV/EBITx
12.70
13.53
14.54
14.73
17.04
16.78
17.15
16.59
17.20
18.81
32.24
17.15
16.68
37
16.13
FCF yield (avg)%
0.40
0.40
0.40
0.40
2.44
0.40
0.40
0.40
0.40
0.71
18.18
0.40
0.40
19
4.58
FCF margin%
19.76
21.68
21.46
21.73
21.35
21.24
24.19
23.18
26.02
23.27
25.86
23.27
21.71
57
0.142
FCF / Net incomex
0.905
0.768
0.791
0.812
0.792
0.817
0.801
0.725
0.783
0.813
0.927
0.801
0.797
31
26.84
ROIC%
4.00
1.03
0.40
0.40
0.71
0.40
2.90
4.82
4.08
2.14
22.35
2.90
1.59
19
22.81
Return on equity%
28.94
28.88
30.50
27.90
27.12
26.26
26.21
26.63
26.33
23.40
6.10
26.26
26.88
45
5.35
Return on assets%
13.87
13.02
11.34
14.05
15.79
16.15
13.36
11.37
13.73
15.48
5.43
13.73
13.80
38
16.33
EPS¥
34.51
33.58
34.25
32.56
28.91
25.85
28.28
30.91
32.87
36.84
17.00
4.97%
0.89%
—
16.24
EPS growth%
1.19
2.22
0.40
2.04
0.40
2.19
0.88
0.40
0.40
0.40
24.01
0.40
0.64
53
7.03
Bookvalue per sh¥
12.10
11.78
10.23
9.93
10.34
9.82
9.33
8.78
8.48
8.16
6.80
(4.62%)
(3.45%)
—
47.35
FCF per share¥
33.91
38.16
37.21
36.15
36.39
37.09
39.43
46.17
49.44
52.94
37.12
7.79%
5.13%
—
30.65
Dividend per sh¥
24.69
22.55
21.60
23.07
21.10
21.78
23.99
24.05
27.21
27.85
7.91
5.71%
2.33%
—
11.83
Div yield (avg)%
17.49
20.05
22.50
20.98
23.86
26.24
23.29
24.71
24.93
22.60
15.03
24.71
22.95
58
7.12
Payout ratio%
16.67
16.39
14.76
15.41
14.77
12.29
10.82
12.36
9.73
12.39
13.27
12.29
13.57
36
4.070
Shares (diluted)M
6.041
5.909
6.768
6.810
7.464
7.251
7.326
7.552
7.261
7.961
4.094
1.30%
3.89%
71
8.87
Buyback yield%
15.49
13.00
11.69
11.57
11.98
10.60
11.90
12.58
11.82
11.55
8.67
11.82
11.86
8
1.609
D/E ratiox
2.658
2.999
3.621
3.565
3.804
4.567
4.836
4.975
4.954
4.922
1.214
4.922
4.185
34
114.8
Enterprise value¥M
16.24
18.68
19.36
22.15
24.23
25.47
28.85
32.68
37.67
36.30
80.96
8.41%
9.93%
79
203.4
LT debt¥M
73.20
74.93
68.73
75.92
72.82
64.18
64.59
67.01
66.86
71.08
118.3
(0.48%)
0.02%
55
Revenue
¥245.0M
1.40%
1.00×
Cost of revenue
¥116.3M
1.26%
0.99×
Operating expenses
¥61.87M
1.71%
1.03×
Property and equipment
18.90%
Cash and investments
15.19%