113.6
Revenue¥M
461.5
469.6
474.3
488.8
505.8
528.2
540.7
570.2
593.2
604.4
118.4
3.63%
3.10%
54
11.65
Revenue growth%
23.62
21.99
23.07
22.70
24.31
23.54
21.33
23.08
25.06
23.90
22.51
23.54
23.31
32
9.72
Gross margin%
25.02
22.53
20.59
18.91
19.31
16.32
16.08
17.89
20.16
21.64
9.36
17.89
19.73
78
24.76
Operating margin%
15.50
13.28
12.23
14.66
16.63
14.42
14.32
11.69
13.93
13.58
28.58
13.93
14.13
6
14.25
Net margin%
15.35
17.06
15.91
14.57
16.81
15.29
16.95
17.46
20.46
18.61
6.42
17.46
16.88
87
31.97
P/E ratio (avg)x
44.12
43.22
50.52
48.23
51.84
54.98
58.95
64.37
75.79
78.20
21.16
64.37
53.41
75
30.78
EV/EBITx
22.45
19.69
20.69
21.69
20.39
17.51
15.78
13.94
14.12
13.67
23.37
14.12
18.60
25
11.09
FCF yield (avg)%
12.07
10.20
12.77
10.18
11.10
11.14
14.04
11.92
12.60
14.46
17.77
12.60
11.99
10
21.50
FCF margin%
23.04
23.04
24.03
21.65
24.33
24.33
25.46
23.99
26.83
27.23
15.32
25.46
24.18
81
1.501
FCF / Net incomex
0.891
0.908
0.837
0.805
0.755
0.849
0.816
0.753
0.678
0.709
0.286
0.753
0.810
22
18.35
ROIC%
7.19
7.87
7.61
5.90
6.39
8.32
9.43
8.84
7.53
9.72
9.93
8.84
7.74
25
14.96
Return on equity%
19.98
18.56
20.31
19.90
19.56
20.45
19.01
20.71
20.81
20.17
5.40
20.45
20.08
44
13.94
Return on assets%
8.20
6.16
8.16
10.22
7.51
8.77
8.42
8.05
7.03
6.05
11.93
8.05
8.11
71
1.45
EPS¥
0.84
0.88
0.95
1.00
0.95
0.92
1.02
1.06
1.02
0.89
1.57
(1.36%)
1.51%
—
27.61
EPS growth%
3.37
3.07
3.36
2.06
1.57
4.50
5.99
7.31
4.33
4.89
22.38
4.89
3.85
72
1.42
Bookvalue per sh¥
0.25
0.25
0.27
0.28
0.29
0.30
0.30
0.30
0.26
0.24
1.40
(3.50%)
0.27%
—
0.47
FCF per share¥
1.69
1.70
1.76
1.84
1.84
1.99
2.00
1.83
2.04
1.83
0.72
(0.12%)
1.11%
—
1.18
Dividend per sh¥
1.66
1.82
1.84
1.86
1.80
2.08
2.09
2.39
2.71
2.97
1.10
10.44%
6.92%
—
24.67
Div yield (avg)%
15.91
18.04
18.98
18.27
20.41
21.55
22.72
19.86
20.00
21.58
26.19
21.55
19.93
60
20.73
Payout ratio%
19.96
21.23
18.70
15.84
15.21
14.46
13.68
12.75
12.01
10.64
26.48
12.75
14.84
67
198.9
Shares (diluted)M
283.7
320.8
304.2
313.3
298.8
301.8
321.3
305.8
313.1
351.4
190.7
3.30%
2.09%
86
25.45
Buyback yield%
26.80
29.11
27.59
27.37
27.42
24.55
23.11
25.26
26.89
29.39
2.18
25.26
27.13
43
0.179
D/E ratiox
2.303
2.523
2.583
2.827
2.889
2.852
2.856
3.113
3.543
4.046
0.874
3.113
2.854
71
0.151
Enterprise value¥B
0.503
0.556
0.611
0.644
0.728
0.851
0.889
0.882
1.034
1.142
0.178
9.42%
10.31%
33
90.04
LT debt¥M
98.91
108.2
118.7
121.0
117.1
118.2
130.2
144.4
160.2
168.8
180.7
7.59%
5.14%
93
Revenue
¥604.4M
3.10%
1.00×
Cost of revenue
¥325.8M
3.02%
0.99×
Operating expenses
¥117.8M
3.11%
1.00×
Property and equipment
16.51%