78.42
Revenue¥M
555.2
556.9
562.8
560.5
561.6
554.5
547.3
547.7
555.0
556.3
86.94
(0.19%)
0.31%
67
26.27
Revenue growth%
24.19
24.10
22.71
22.12
20.09
22.93
21.17
19.95
22.94
25.40
6.30
22.93
22.82
77
13.18
Gross margin%
13.26
15.97
15.29
16.06
18.66
21.62
23.24
24.31
24.04
21.87
7.45
23.24
20.14
86
29.16
Operating margin%
25.69
25.22
22.76
22.58
24.54
22.03
20.04
22.62
25.41
24.61
14.66
22.62
23.65
9
9.45
Net margin%
25.11
26.70
27.80
25.49
23.01
20.86
18.82
16.13
16.61
15.39
9.18
16.61
21.94
47
36.38
P/E ratio (avg)x
30.72
34.92
33.69
34.64
36.56
35.91
41.73
47.95
51.45
54.09
24.84
47.95
36.23
71
14.66
EV/EBITx
35.82
36.29
42.82
43.30
46.28
44.24
47.74
47.70
50.05
50.04
32.23
47.74
45.26
13
22.71
FCF yield (avg)%
9.80
11.66
12.82
12.85
12.59
12.05
10.62
12.20
14.46
17.03
22.02
12.20
12.39
89
16.79
FCF margin%
14.10
14.46
13.13
12.34
11.23
11.76
10.41
10.43
12.28
11.07
29.55
11.07
12.02
85
0.509
FCF / Net incomex
1.175
1.040
1.158
1.132
1.051
1.093
1.066
0.961
0.931
0.908
0.750
0.961
1.058
53
20.78
ROIC%
12.54
10.87
12.16
12.99
13.37
10.75
7.84
8.08
9.41
7.69
22.74
8.08
10.81
83
13.90
Return on equity%
27.74
26.17
28.58
30.78
28.93
31.75
29.88
32.53
33.20
32.13
19.53
32.13
30.33
41
2.19
Return on assets%
4.42
2.93
1.48
0.40
0.52
0.40
2.31
3.39
5.95
4.04
22.98
3.39
2.62
37
294.79
EPS¥
75.26
72.24
79.02
78.49
77.75
78.56
77.04
77.19
66.78
62.26
315.54
(4.35%)
(1.72%)
—
4.28
EPS growth%
29.47
28.72
29.79
29.84
30.77
30.22
32.15
29.39
26.76
26.02
9.25
29.39
29.63
10
271.65
Bookvalue per sh¥
76.33
76.80
75.35
74.39
78.54
75.72
71.65
70.46
68.76
58.98
175.16
(5.57%)
(3.59%)
—
225.44
FCF per share¥
58.81
69.09
70.03
77.94
89.66
92.77
91.65
98.93
112.79
114.23
150.77
4.96%
7.06%
—
139.63
Dividend per sh¥
146.38
157.49
176.68
168.61
190.68
181.36
182.31
188.34
187.71
200.58
293.81
1.02%
2.83%
—
23.49
Div yield (avg)%
23.13
23.10
23.40
24.11
24.08
22.75
21.84
24.13
21.38
23.99
29.15
22.75
23.27
44
17.22
Payout ratio%
5.08
7.11
6.31
6.84
4.94
3.65
2.04
3.54
4.36
3.27
28.51
3.54
4.65
15
1.326
Shares (diluted)M
2.574
2.878
3.231
3.220
3.376
4.089
4.185
4.510
4.722
4.891
1.305
7.70%
7.28%
38
18.53
Buyback yield%
9.95
8.88
7.06
9.40
9.76
7.37
5.30
2.46
4.08
2.07
19.47
4.08
7.21
56
0.383
D/E ratiox
0.571
0.510
0.499
0.488
0.481
0.539
0.598
0.637
0.670
0.660
0.658
0.637
0.555
52
700.5
Enterprise value¥M
511.8
515.4
559.9
563.3
654.5
611.5
699.9
658.6
756.9
770.2
212.1
3.31%
5.21%
71
687.0
LT debt¥M
126.2
132.0
123.8
119.3
114.5
123.6
130.9
134.2
125.8
124.2
153.7
1.64%
0.05%
41
Revenue
¥556.3M
0.31%
1.00×
Cost of revenue
¥348.3M
0.45%
1.01×
Operating expenses
¥66.10M
0.42%
1.01×
Property and equipment
18.75%