464.7
Revenue¥M
451.2
487.1
520.3
559.0
599.0
640.2
694.8
754.1
811.4
865.2
512.4
7.63%
7.84%
70
23.40
Revenue growth%
9.00
8.81
11.70
8.94
11.91
9.45
11.66
13.85
14.59
16.79
15.84
13.85
11.68
76
5.70
Gross margin%
30.49
30.46
29.94
31.51
32.55
31.57
33.92
32.62
34.15
35.25
18.55
33.92
32.06
45
19.35
Operating margin%
36.93
37.26
38.48
36.79
35.79
32.81
34.70
33.57
33.49
31.46
2.16
33.49
35.25
73
18.60
Net margin%
24.47
26.68
29.11
30.56
31.89
33.80
33.32
35.51
33.63
31.40
15.40
33.63
31.65
57
24.05
P/E ratio (avg)x
7.492
6.839
6.551
7.178
6.754
7.294
7.031
7.281
8.275
9.178
8.812
7.294
7.230
23
32.22
EV/EBITx
41.03
42.76
47.03
48.53
51.66
54.76
62.42
65.46
73.23
79.16
34.58
65.46
53.21
68
3.12
FCF yield (avg)%
29.33
29.13
26.48
26.63
24.12
26.26
29.07
28.30
30.85
28.32
14.88
28.32
28.31
51
8.78
FCF margin%
15.42
12.94
11.69
11.92
9.33
10.65
10.49
10.54
7.62
7.37
2.81
10.49
10.59
68
1.239
FCF / Net incomex
1.294
1.372
1.537
1.794
1.993
2.376
2.625
2.821
3.274
3.889
1.153
2.821
2.184
93
27.79
ROIC%
26.26
24.85
25.42
28.11
25.54
25.32
27.85
29.04
30.50
30.17
25.49
29.04
27.06
39
14.51
Return on equity%
15.28
17.69
14.70
12.09
15.06
12.17
12.79
14.68
14.78
16.63
5.00
14.68
14.74
67
22.69
Return on assets%
2.21
2.64
0.40
0.40
0.64
0.40
1.83
0.59
0.40
0.40
7.06
0.40
0.50
49
0.53
EPS¥
1.02
0.90
0.80
0.88
0.81
0.75
0.72
0.70
0.68
0.73
0.56
(1.99%)
(4.23%)
—
25.97
EPS growth%
33.34
32.09
30.67
30.70
32.45
31.03
31.02
32.07
30.86
30.17
13.32
31.02
31.03
59
0.78
Bookvalue per sh¥
0.97
0.93
1.02
1.13
1.25
1.36
1.41
1.57
1.39
1.45
0.93
3.06%
4.02%
—
0.90
FCF per share¥
1.24
1.45
1.38
1.35
1.51
1.79
2.09
2.35
2.64
2.94
0.39
14.24%
10.05%
—
0.26
Dividend per sh¥
0.69
0.69
0.80
0.88
0.91
0.92
0.94
0.91
1.03
1.04
0.52
2.58%
4.07%
—
3.44
Div yield (avg)%
6.79
9.24
7.90
6.78
8.84
9.47
8.82
7.57
6.18
6.45
4.52
7.57
7.74
57
16.42
Payout ratio%
9.28
10.48
11.48
13.33
10.82
8.51
10.73
13.42
13.19
13.61
18.96
13.19
11.15
22
401.3
Shares (diluted)M
482.4
533.6
574.2
573.2
595.0
659.0
742.9
699.3
655.7
708.4
423.6
3.55%
5.08%
42
19.94
Buyback yield%
25.07
25.39
28.35
29.48
31.20
28.68
30.04
30.42
33.28
33.75
10.76
30.42
29.76
22
1.658
D/E ratiox
0.161
0.165
0.168
0.185
0.181
0.201
0.211
0.210
0.216
0.241
1.058
0.211
0.193
29
357.7
Enterprise value¥M
517.1
588.7
595.4
544.9
599.0
600.4
589.6
572.5
635.7
575.1
127.7
(0.81%)
1.03%
50
438.1
LT debt¥M
236.3
230.3
217.9
235.3
271.9
310.0
303.5
283.6
303.5
291.9
657.9
1.43%
3.08%
77
Revenue
¥865.2M
7.84%
1.00×
Cost of revenue
¥564.3M
7.92%
1.01×
Operating expenses
¥104.6M
6.52%
0.88×
Property and equipment
17.16%