487.8
Revenue¥M
584.8
579.4
581.8
575.2
571.0
566.5
575.8
588.3
602.5
543.1
574.6
0.93%
0.48%
14
3.21
Revenue growth%
5.47
5.10
5.13
5.30
3.60
2.24
1.79
0.40
0.40
7.85
14.44
1.79
3.30
6
23.51
Gross margin%
26.70
29.41
26.75
27.03
27.06
24.43
26.22
25.54
27.54
25.69
12.32
26.22
26.72
73
29.50
Operating margin%
27.75
29.93
28.36
30.18
28.83
30.52
28.54
26.28
26.59
16.74
11.59
28.54
28.69
82
4.26
Net margin%
15.83
14.97
17.64
18.54
19.04
19.57
16.75
14.11
16.84
11.18
13.45
16.84
16.79
64
37.37
P/E ratio (avg)x
70.99
69.62
70.15
74.54
75.60
83.87
99.65
100.8
115.8
32.62
29.26
99.65
75.07
61
23.42
EV/EBITx
14.08
15.36
17.15
16.99
17.04
16.61
17.94
18.66
22.32
24.36
29.77
17.94
17.02
8
4.49
FCF yield (avg)%
4.14
4.43
3.07
1.10
0.70
0.40
3.03
5.95
7.27
23.46
6.71
3.03
3.05
27
16.98
FCF margin%
13.28
10.75
9.34
8.56
5.85
6.64
5.60
5.09
5.41
15.00
13.05
5.60
7.60
9
1.755
FCF / Net incomex
2.231
2.692
2.759
2.873
3.168
3.579
3.815
3.924
4.297
1.227
0.169
3.815
3.021
80
26.30
ROIC%
20.28
18.42
16.86
15.35
14.43
14.50
12.43
13.43
12.30
25.39
8.77
13.43
14.93
51
28.09
Return on equity%
32.30
29.33
30.18
28.73
28.36
26.00
24.07
26.16
27.82
25.65
22.92
26.16
28.54
12
9.15
Return on assets%
17.22
18.56
15.84
14.90
15.32
17.66
15.48
13.31
13.70
26.26
17.41
15.32
15.66
68
50.28
EPS¥
34.53
39.14
44.71
44.13
49.26
50.75
55.59
59.91
59.38
52.12
62.39
6.12%
7.99%
—
21.82
EPS growth%
17.53
16.71
15.25
17.58
16.63
13.95
12.40
13.29
13.64
29.56
26.94
13.64
15.89
25
79.49
Bookvalue per sh¥
158.31
161.15
184.55
221.05
241.11
274.44
283.79
299.34
328.82
88.50
19.53
8.27%
8.51%
—
28.93
FCF per share¥
38.37
33.79
32.12
30.47
27.95
29.43
25.23
21.68
19.29
36.19
101.93
(8.74%)
(6.57%)
—
23.01
Dividend per sh¥
107.32
112.41
118.58
122.78
111.84
104.93
98.99
89.68
79.32
52.01
71.61
(8.37%)
(1.53%)
—
21.27
Div yield (avg)%
12.43
13.22
14.57
11.89
11.82
13.48
14.26
16.03
18.35
28.11
7.38
14.26
13.35
49
27.44
Payout ratio%
12.14
12.63
11.52
11.65
8.65
7.62
5.71
5.23
7.53
5.40
10.03
7.53
10.09
10
2.379
Shares (diluted)M
1.901
1.800
1.675
1.732
1.657
1.545
1.478
1.538
1.560
2.364
2.358
(2.07%)
(1.35%)
35
18.38
Buyback yield%
16.96
18.23
20.61
17.67
16.74
14.14
12.97
11.30
13.87
22.56
22.02
13.87
16.85
55
0.638
D/E ratiox
0.525
0.520
0.533
0.490
0.491
0.482
0.499
0.445
0.450
1.590
0.527
0.482
0.495
84
22.93
Enterprise value¥M
301.1
292.0
288.3
260.3
229.1
228.3
213.4
236.2
248.8
235.2
329.2
(0.90%)
(2.30%)
52
33.41
LT debt¥M
185.3
192.2
175.9
161.4
148.1
147.7
164.5
162.9
172.0
128.3
282.3
1.28%
(2.18%)
92
Revenue
¥602.5M
0.48%
1.00×
Cost of revenue
¥384.8M
0.19%
0.97×
Operating expenses
¥69.07M
1.32%
1.09×
Property and equipment
16.97%
Cash and investments
16.64%