850.2
Revenue¥M
466.3
504.0
548.8
589.0
628.6
663.2
709.8
749.7
814.1
884.5
905.9
7.07%
7.08%
19
19.13
Revenue growth%
10.09
9.00
10.36
10.99
12.02
12.33
11.49
12.53
14.63
12.65
24.05
12.53
11.75
75
23.04
Gross margin%
17.94
16.59
18.62
19.91
19.11
20.34
19.77
20.01
20.75
19.38
14.09
20.01
19.57
63
25.59
Operating margin%
31.94
29.20
30.52
28.36
26.97
29.93
30.45
32.67
35.47
37.95
28.04
32.67
30.49
25
5.41
Net margin%
30.92
29.54
32.09
35.01
35.84
36.64
38.70
38.11
36.30
35.83
28.72
36.64
35.83
65
26.15
P/E ratio (avg)x
8.262
8.055
8.835
9.456
9.236
9.589
9.749
10.15
9.589
9.474
12.06
9.589
9.465
43
19.78
EV/EBITx
12.74
12.98
13.10
13.36
13.30
12.32
12.36
11.17
10.72
11.29
32.71
11.29
12.55
22
5.73
FCF yield (avg)%
27.73
26.88
27.38
28.47
31.10
30.49
31.82
30.42
30.74
32.06
9.39
30.74
30.45
83
13.98
FCF margin%
25.85
24.87
25.55
24.88
27.27
24.52
23.65
20.76
20.76
19.33
27.32
20.76
24.70
22
0.272
FCF / Net incomex
0.977
1.052
1.164
1.290
1.368
1.511
1.500
1.461
1.573
1.553
0.605
1.511
1.415
57
20.80
ROIC%
26.85
25.68
22.83
19.96
22.77
23.11
25.39
26.13
28.89
29.13
11.82
26.13
25.53
38
24.02
Return on equity%
19.22
16.58
18.23
19.68
21.69
22.38
19.60
19.45
17.02
16.85
9.81
19.45
19.34
65
9.30
Return on assets%
12.65
13.61
14.44
12.53
13.53
12.44
9.51
8.89
10.40
7.83
26.29
9.51
12.48
12
1.92
EPS¥
3.07
3.02
2.90
2.89
2.74
2.77
2.70
2.65
2.67
3.04
2.01
2.12%
1.34%
—
17.81
EPS growth%
18.39
16.43
16.90
18.22
16.09
17.64
16.37
14.30
16.02
16.76
14.17
16.37
16.60
23
2.46
Bookvalue per sh¥
4.17
3.92
4.47
5.11
4.98
5.62
5.93
5.92
6.83
6.41
1.50
5.20%
5.92%
—
1.89
FCF per share¥
1.93
1.82
2.04
1.89
1.76
1.89
1.91
2.01
2.27
2.42
2.67
6.58%
3.23%
—
3.27
Dividend per sh¥
1.72
1.59
1.64
1.67
1.63
1.78
1.82
1.99
1.71
1.78
0.94
1.75%
0.98%
—
18.87
Div yield (avg)%
16.11
18.43
16.22
18.29
18.63
21.46
21.91
23.34
23.01
23.71
14.11
23.01
20.05
26
8.42
Payout ratio%
7.23
9.01
6.23
8.72
8.68
10.94
10.86
13.14
10.97
8.26
8.60
10.94
8.87
31
240.1
Shares (diluted)M
288.8
311.5
289.0
284.5
294.3
287.8
305.8
310.5
289.2
329.2
231.7
2.27%
1.21%
69
24.75
Buyback yield%
23.11
20.36
20.97
20.44
20.00
21.56
23.71
25.12
22.24
21.05
12.46
22.24
21.30
85
1.480
D/E ratiox
2.557
2.543
2.367
2.419
2.683
2.921
2.755
3.037
3.150
3.197
0.194
3.037
2.719
86
892.1
Enterprise value¥M
118.8
139.5
158.8
184.1
177.4
189.3
203.4
227.4
223.8
210.7
731.0
3.50%
5.96%
69
242.6
LT debt¥M
643.1
654.9
661.7
680.1
711.2
657.9
648.3
657.1
725.2
712.8
585.7
0.05%
0.98%
12
Revenue
¥884.5M
7.08%
1.00×
Cost of revenue
¥484.5M
7.19%
1.01×
Operating expenses
¥218.9M
6.90%
0.98×
Property and equipment
18.30%