102.4
Revenue¥M
826.7
820.5
841.5
863.7
860.3
872.0
871.3
857.2
869.4
862.8
112.2
0.06%
0.65%
88
10.33
Revenue growth%
11.72
12.96
15.51
15.81
18.12
20.78
18.97
18.47
20.57
20.62
14.53
20.57
18.30
68
3.36
Gross margin%
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
3.37
3.87
28.54
0.40
0.40
22
16.89
Operating margin%
13.78
12.97
11.67
13.42
10.71
7.77
10.45
12.08
12.04
12.18
14.87
12.04
12.06
77
4.05
Net margin%
29.52
27.69
25.85
24.92
22.00
20.10
22.01
20.03
22.90
23.67
29.64
22.01
23.29
20
37.37
P/E ratio (avg)x
16.65
16.08
14.57
15.52
15.64
17.59
19.13
19.95
19.73
21.24
14.90
19.73
17.12
57
6.127
EV/EBITx
15.51
15.86
17.98
16.91
17.74
19.32
18.79
21.53
21.47
23.87
27.06
21.47
18.39
15
5.02
FCF yield (avg)%
2.44
0.40
0.42
1.70
3.86
2.18
2.39
4.04
4.98
5.42
14.60
4.04
2.42
72
6.87
FCF margin%
30.23
33.12
30.17
31.55
29.65
29.96
27.19
28.40
30.56
28.96
5.64
28.96
30.06
93
1.470
FCF / Net incomex
1.309
1.279
1.381
1.578
1.597
1.792
2.051
1.899
2.008
2.072
1.345
2.008
1.694
81
14.83
ROIC%
18.86
21.19
23.52
26.27
28.18
30.69
28.44
26.21
23.65
21.94
11.94
26.21
24.93
79
3.98
Return on equity%
19.66
18.69
16.89
14.87
13.84
13.14
10.68
13.51
12.00
10.67
3.86
12.00
13.68
21
24.86
Return on assets%
14.86
17.83
20.01
18.55
17.83
19.23
18.48
18.24
17.97
17.62
5.28
18.24
18.11
19
200.10
EPS¥
130.17
146.95
141.63
130.39
124.45
125.91
113.63
122.15
120.85
118.24
211.64
(1.02%)
(1.59%)
—
15.46
EPS growth%
4.78
6.49
8.51
7.11
4.72
2.11
2.67
2.79
4.28
7.04
22.76
2.79
4.75
24
56.07
Bookvalue per sh¥
127.74
134.06
132.46
128.50
113.61
112.26
98.78
85.99
87.69
79.06
122.22
(7.00%)
(5.13%)
—
150.44
FCF per share¥
72.02
73.89
71.66
77.87
72.73
68.41
65.63
71.28
71.62
80.07
88.31
1.94%
2.14%
—
163.83
Dividend per sh¥
90.34
84.03
89.30
93.27
91.58
94.72
84.58
93.47
89.66
84.41
157.36
(1.62%)
0.18%
—
3.47
Div yield (avg)%
19.32
18.17
19.53
20.55
18.70
20.33
18.42
18.45
17.84
20.74
5.38
18.45
19.01
55
3.14
Payout ratio%
31.54
31.60
32.02
33.32
33.43
35.77
35.83
33.95
32.82
30.63
14.61
33.95
33.07
75
1.432
Shares (diluted)M
1.573
1.552
1.582
1.631
1.866
1.934
1.942
1.900
1.824
2.052
1.460
1.92%
2.85%
86
2.37
Buyback yield%
13.66
13.23
12.45
11.16
8.33
8.55
9.23
10.90
8.33
6.29
6.31
8.55
10.06
10
0.848
D/E ratiox
1.896
1.744
1.864
1.960
1.649
1.648
1.757
1.573
1.404
1.329
0.743
1.573
1.697
49
0.805
Enterprise value¥B
0.990
1.087
1.284
1.497
1.686
1.702
2.016
2.319
2.463
2.694
0.237
9.82%
11.58%
62
196.8
LT debt¥M
333.7
296.2
273.2
282.7
289.0
308.9
322.8
354.7
351.6
341.3
457.5
3.38%
(0.04%)
48
Revenue
¥862.8M
0.65%
1.00×
Cost of revenue
¥603.9M
0.65%
1.00×
Operating expenses
¥140.2M
0.15%
0.95×
Property and equipment
18.92%
Cash and investments
16.02%