216.6
Revenue¥M
267.4
267.3
273.1
281.3
290.0
299.0
298.9
306.7
319.5
323.8
229.8
2.23%
2.10%
76
27.47
Revenue growth%
9.95
9.71
10.71
9.89
11.96
10.81
9.18
11.83
13.87
16.63
12.39
11.83
10.76
35
7.86
Gross margin%
12.73
10.93
11.12
13.47
13.53
15.04
13.20
15.26
12.99
13.08
2.39
13.20
13.14
59
3.43
Operating margin%
19.50
19.14
17.07
18.62
18.12
20.93
20.64
21.54
19.56
19.34
20.13
20.64
19.42
8
18.24
Net margin%
9.65
10.52
8.75
8.28
5.47
7.36
7.35
8.63
8.38
7.68
5.09
7.68
8.33
24
29.29
P/E ratio (avg)x
23.44
24.79
22.70
19.69
18.78
20.39
19.40
21.02
21.28
21.17
14.97
21.02
21.10
87
9.728
EV/EBITx
24.55
26.69
27.97
29.36
30.70
33.03
32.72
34.42
30.60
32.80
28.05
32.80
30.65
44
28.17
FCF yield (avg)%
16.27
15.24
15.70
15.30
13.07
12.29
13.56
15.94
18.07
16.72
10.72
15.94
15.50
8
26.91
FCF margin%
10.14
12.59
14.09
15.19
17.33
15.17
13.32
10.77
10.87
11.39
18.19
11.39
12.96
17
0.728
FCF / Net incomex
0.720
0.749
0.798
0.846
0.820
0.850
0.837
0.786
0.782
0.861
0.380
0.837
0.809
21
9.91
ROIC%
13.70
16.64
17.43
20.13
20.72
22.48
19.88
18.55
18.86
17.41
29.44
18.86
18.70
37
7.63
Return on equity%
25.97
23.82
26.21
26.74
27.43
27.33
26.54
27.43
30.14
27.99
8.85
27.43
27.03
29
22.49
Return on assets%
19.00
21.15
20.03
23.01
23.38
21.04
22.28
25.14
25.32
23.11
2.46
23.11
22.65
16
66.04
EPS¥
130.62
128.56
129.89
150.73
169.03
164.49
171.12
158.21
177.66
195.32
73.64
2.93%
3.66%
—
19.47
EPS growth%
7.01
7.67
10.19
8.85
10.36
7.53
9.08
7.82
10.52
12.86
22.65
9.08
8.97
78
110.96
Bookvalue per sh¥
60.14
59.91
57.51
63.24
64.32
75.50
77.22
77.35
80.60
81.05
32.08
4.73%
4.59%
—
32.09
FCF per share¥
157.35
163.52
163.40
172.66
186.86
207.39
226.28
229.01
211.16
200.13
31.02
1.38%
3.48%
—
64.39
Dividend per sh¥
58.39
55.23
53.83
60.25
65.95
59.40
63.30
72.06
66.72
69.26
32.08
0.98%
2.43%
—
23.09
Div yield (avg)%
10.92
10.71
10.92
13.82
15.29
17.92
19.77
19.40
20.91
23.30
27.68
19.77
16.60
48
14.36
Payout ratio%
13.25
14.58
16.06
13.48
12.35
15.17
12.47
10.95
11.20
9.61
17.87
11.20
12.86
45
2.865
Shares (diluted)M
2.945
3.133
3.055
3.014
3.266
3.111
2.872
2.555
2.650
2.435
2.858
(5.70%)
(2.34%)
43
20.51
Buyback yield%
27.17
24.27
22.22
20.11
21.00
21.55
23.32
20.68
23.24
22.23
19.04
22.23
22.23
70
1.193
D/E ratiox
1.123
1.232
1.196
1.318
1.305
1.518
1.659
1.639
1.552
1.572
0.399
1.572
1.418
71
253.6
Enterprise value¥M
140.3
130.2
117.7
106.7
98.69
95.83
86.89
94.40
86.82
95.30
123.8
(0.70%)
(3.31%)
24
289.3
LT debt¥M
110.7
119.4
141.1
142.8
162.4
182.3
215.1
222.4
221.4
234.7
205.8
7.65%
7.74%
47
Revenue
¥323.8M
2.10%
1.00×
Cost of revenue
¥226.7M
2.10%
1.00×
Operating expenses
¥63.34M
2.47%
1.04×
Property and equipment
17.53%
Cash and investments
16.61%