281.8
Revenue¥M
534.1
548.1
579.2
617.3
662.0
696.4
729.8
781.2
837.0
873.1
292.5
5.69%
5.32%
78
20.56
Revenue growth%
18.44
16.94
15.77
12.85
13.29
16.12
15.17
16.12
13.53
12.85
2.70
15.17
15.47
11
24.94
Gross margin%
26.97
25.00
25.93
26.95
26.96
25.33
24.25
24.86
25.41
26.36
20.15
25.33
25.67
16
2.98
Operating margin%
19.34
19.68
18.76
16.76
15.27
15.17
17.47
16.22
15.26
15.54
26.94
15.54
16.49
83
20.11
Net margin%
11.20
8.97
9.40
10.47
9.85
8.58
8.48
10.24
9.30
8.81
6.61
8.81
9.35
76
32.11
P/E ratio (avg)x
30.77
30.95
33.00
37.82
39.41
43.16
44.10
45.92
42.83
49.24
36.48
44.10
41.12
5
18.40
EV/EBITx
12.62
13.02
13.46
12.98
13.26
15.57
14.87
15.92
17.69
19.79
17.86
15.92
14.17
43
19.78
FCF yield (avg)%
18.36
17.37
18.83
21.42
22.11
22.44
24.64
22.67
23.78
25.66
8.22
23.78
22.28
88
18.70
FCF margin%
12.34
15.13
17.81
19.80
18.87
18.98
18.77
20.10
21.56
24.11
2.26
20.10
18.92
35
1.648
FCF / Net incomex
0.571
0.658
0.672
0.703
0.792
0.752
0.739
0.768
0.764
0.744
1.104
0.752
0.741
23
6.36
ROIC%
26.15
28.20
30.67
28.39
30.81
31.32
28.43
26.00
23.96
21.17
15.24
26.00
28.29
55
9.61
Return on equity%
6.39
3.79
2.55
1.22
1.55
3.93
2.19
0.95
0.40
0.40
20.98
0.95
1.87
17
17.99
Return on assets%
14.13
14.02
14.23
14.55
14.94
16.31
14.76
17.41
17.49
16.48
23.51
16.48
14.85
8
3.00
EPS¥
3.78
3.86
3.58
3.26
2.98
3.26
2.90
3.04
3.03
3.09
3.35
0.73%
(2.64%)
—
12.37
EPS growth%
0.40
0.40
0.90
0.40
0.78
0.40
0.40
0.40
2.52
2.95
4.86
0.40
0.40
81
0.87
Bookvalue per sh¥
6.89
6.50
7.23
7.45
7.75
8.74
9.51
9.71
10.38
10.11
5.73
5.46%
4.25%
—
2.84
FCF per share¥
5.56
5.35
6.23
6.72
7.46
8.60
10.24
12.08
13.25
15.71
1.45
16.06%
11.20%
—
5.65
Dividend per sh¥
5.98
6.45
6.23
6.60
6.67
6.82
6.79
6.41
5.79
5.74
1.02
(2.97%)
0.63%
—
20.70
Div yield (avg)%
10.41
8.78
9.70
9.37
10.71
11.04
11.36
12.03
14.13
14.95
13.25
12.03
10.88
40
25.57
Payout ratio%
28.88
28.97
31.50
28.92
28.13
26.13
28.38
27.03
25.93
26.20
23.11
26.20
28.26
19
77.48
Shares (diluted)M
125.3
133.3
144.7
166.0
175.9
176.9
211.2
225.9
237.7
235.7
76.03
6.02%
8.16%
73
15.78
Buyback yield%
4.52
4.59
6.18
4.06
2.11
0.46
2.93
5.80
8.48
10.96
3.37
5.80
4.56
80
1.399
D/E ratiox
2.754
3.229
3.402
3.359
3.389
3.899
4.171
4.907
5.417
6.233
1.410
4.907
3.650
9
325.3
Enterprise value¥M
464.3
460.2
495.1
505.2
508.3
561.2
561.9
615.4
629.2
652.4
682.0
5.12%
2.25%
63
0.191
LT debt¥B
0.786
0.775
0.846
0.824
0.887
0.993
1.124
1.081
1.204
1.365
0.772
9.01%
6.45%
51
Revenue
¥873.1M
5.32%
1.00×
Cost of revenue
¥517.6M
5.09%
0.98×
Operating expenses
¥99.38M
5.97%
1.06×
Property and equipment
18.95%