32.31
Revenue¥M
244.2
250.3
249.9
257.2
262.4
270.3
274.0
281.2
290.8
290.0
33.84
2.02%
1.80%
77
20.68
Revenue growth%
23.48
21.06
22.64
23.01
20.36
21.60
21.58
20.08
20.64
23.60
24.19
21.58
21.59
44
19.13
Gross margin%
14.63
14.02
14.73
16.38
14.12
11.41
12.31
12.31
13.45
15.81
9.28
12.31
14.07
18
22.42
Operating margin%
33.37
31.40
29.86
27.80
28.78
27.74
28.51
28.88
30.40
31.80
9.33
28.88
29.37
34
29.15
Net margin%
27.88
27.32
26.22
25.13
26.70
28.42
29.42
28.69
29.52
28.27
20.24
28.69
28.07
87
23.14
P/E ratio (avg)x
19.63
19.64
19.12
19.72
21.33
20.01
18.82
18.19
17.88
17.75
8.450
18.19
19.38
9
20.05
EV/EBITx
28.64
27.69
28.71
26.04
25.19
24.77
25.02
22.39
20.46
21.19
19.62
22.39
25.11
74
8.71
FCF yield (avg)%
11.61
10.46
10.42
11.50
11.48
11.90
10.09
12.85
14.39
15.85
23.95
12.85
11.55
77
4.09
FCF margin%
17.26
14.61
14.81
13.24
16.14
15.37
16.87
16.36
17.94
17.75
2.77
16.87
16.25
11
0.975
FCF / Net incomex
2.190
2.458
2.859
3.226
3.432
3.720
3.677
3.927
4.441
4.261
1.498
3.927
3.554
88
21.10
ROIC%
2.23
4.01
1.82
3.85
2.16
4.46
2.71
1.21
3.22
5.95
18.21
3.22
2.96
56
27.34
Return on equity%
2.74
0.40
1.18
0.40
0.40
2.48
5.14
2.69
0.56
0.40
19.31
2.48
0.87
44
4.79
Return on assets%
28.80
26.80
26.10
23.37
22.52
21.41
20.51
20.70
19.87
19.73
18.51
20.51
21.96
21
123.66
EPS¥
124.20
147.87
155.04
182.25
183.80
214.70
217.30
255.10
270.93
261.33
134.08
7.29%
7.59%
—
5.65
EPS growth%
25.37
23.00
21.33
20.37
19.26
19.51
18.05
17.34
20.11
21.96
3.50
19.51
20.24
66
115.67
Bookvalue per sh¥
41.42
36.99
32.79
35.04
30.52
32.77
35.48
34.25
30.28
26.11
41.49
(3.07%)
(4.29%)
—
114.35
FCF per share¥
261.99
261.58
291.13
291.30
289.39
276.41
292.79
317.24
372.60
363.29
130.89
4.65%
5.11%
—
113.40
Dividend per sh¥
105.89
99.30
97.89
91.83
102.43
98.01
98.66
97.76
93.86
97.17
128.91
(1.05%)
(1.41%)
—
6.97
Div yield (avg)%
23.25
22.02
23.76
24.96
24.54
27.12
26.33
26.21
25.00
26.73
17.68
26.33
24.98
54
20.08
Payout ratio%
31.36
32.26
31.91
33.29
30.40
33.13
33.73
33.59
34.85
35.64
19.25
33.73
33.21
62
1.299
Shares (diluted)M
1.462
1.387
1.238
1.325
1.396
1.347
1.210
1.102
1.096
1.002
1.282
(6.42%)
(3.22%)
57
22.20
Buyback yield%
15.11
12.16
11.61
13.56
11.40
11.97
9.45
12.02
14.69
16.90
20.84
12.02
12.09
72
0.753
D/E ratiox
0.998
1.152
1.319
1.392
1.474
1.587
1.768
1.790
1.855
2.122
1.716
1.790
1.531
28
216.5
Enterprise value¥M
118.9
126.7
135.3
139.9
125.0
130.0
137.3
125.3
110.0
96.65
119.7
(5.01%)
(1.80%)
79
99.33
LT debt¥M
163.5
159.2
155.3
136.5
136.6
130.4
126.0
133.3
128.3
138.4
155.5
0.26%
(2.48%)
94
Revenue
¥290.0M
1.80%
1.00×
Cost of revenue
¥191.4M
1.35%
0.96×
Operating expenses
¥34.80M
3.39%
1.17×
Property and equipment
16.68%
Goodwill & intangibles
15.98%