148.7
Revenue¥M
442.8
476.4
509.6
542.5
570.7
622.3
680.9
713.8
780.5
819.6
154.4
7.51%
7.21%
92
7.68
Revenue growth%
18.81
20.94
20.90
22.78
23.01
25.61
25.31
26.69
25.46
28.02
15.53
25.61
24.16
45
3.67
Gross margin%
22.37
22.15
23.39
22.82
24.46
26.85
28.20
26.63
26.29
28.66
20.07
26.85
25.37
94
11.39
Operating margin%
27.84
27.27
29.69
27.15
24.56
26.76
23.99
25.37
23.30
26.29
5.16
25.37
26.52
72
11.15
Net margin%
22.64
23.61
22.74
19.81
18.85
18.15
20.55
20.73
18.27
18.09
3.71
18.27
20.18
36
19.50
P/E ratio (avg)x
43.84
45.92
50.91
50.92
49.47
45.72
43.29
45.99
44.15
43.15
10.19
44.15
45.82
64
27.83
EV/EBITx
22.88
22.33
25.74
30.36
28.78
33.76
39.51
37.22
39.86
41.52
11.14
39.51
32.06
39
25.59
FCF yield (avg)%
21.97
19.34
22.22
22.86
22.97
22.59
24.44
24.01
25.25
22.76
14.54
24.01
22.81
75
8.06
FCF margin%
12.16
9.33
7.49
10.43
9.51
9.12
7.03
8.81
6.11
7.11
9.43
7.11
8.97
90
1.244
FCF / Net incomex
1.211
1.311
1.288
1.391
1.236
1.229
1.228
1.361
1.277
1.326
0.264
1.277
1.283
5
18.19
ROIC%
14.14
13.01
15.53
13.45
12.39
9.80
9.30
9.33
9.62
12.11
26.34
9.62
12.25
10
20.42
Return on equity%
0.40
1.00
3.74
6.32
5.25
7.66
4.89
5.98
3.08
4.98
24.70
4.98
4.94
13
13.26
Return on assets%
17.49
17.15
16.29
16.64
18.14
16.63
17.43
19.44
17.75
14.90
8.77
17.43
17.29
48
3.45
EPS¥
4.73
4.89
5.14
5.17
5.96
6.74
7.74
7.89
8.94
9.58
3.85
9.96%
8.83%
—
10.17
EPS growth%
28.86
31.58
34.20
35.85
34.20
36.59
35.15
33.52
34.34
33.59
7.89
34.34
34.20
23
3.88
Bookvalue per sh¥
4.16
4.08
4.49
4.21
4.08
4.16
4.71
5.27
4.93
4.67
1.79
2.76%
1.39%
—
2.17
FCF per share¥
3.67
3.57
4.08
4.27
3.99
4.01
4.33
4.79
4.83
4.75
1.82
3.56%
3.32%
—
1.51
Dividend per sh¥
3.84
3.96
4.29
3.85
4.34
4.35
4.70
4.46
5.07
4.69
3.61
1.54%
2.22%
—
23.70
Div yield (avg)%
17.87
16.44
14.57
14.65
16.18
16.00
14.58
15.63
13.29
11.13
10.83
14.58
15.14
62
25.96
Payout ratio%
2.77
5.48
5.34
5.31
5.62
2.83
1.46
0.40
0.40
0.40
20.43
0.40
2.80
20
188.0
Shares (diluted)M
244.3
237.6
213.3
197.8
190.5
185.4
168.0
155.1
144.6
143.2
189.5
(5.54%)
(4.55%)
28
26.61
Buyback yield%
20.62
23.55
23.17
22.20
21.03
20.56
20.71
18.49
16.54
16.14
27.23
18.49
20.67
30
0.984
D/E ratiox
0.361
0.437
0.478
0.481
0.557
0.568
0.689
0.697
0.689
0.804
0.293
0.689
0.563
35
851.5
Enterprise value¥M
171.4
167.6
179.6
195.2
179.5
178.4
171.3
175.7
187.7
189.5
845.0
1.09%
1.53%
78
0.491
LT debt¥B
1.042
1.146
1.166
1.122
1.229
1.373
1.564
1.791
1.942
2.123
0.623
11.55%
9.06%
43
Revenue
¥819.6M
7.21%
1.00×
Cost of revenue
¥506.4M
7.51%
1.03×
Operating expenses
¥134.3M
6.96%
0.98×
Property and equipment
16.81%
Cash and investments
16.50%