249.5
Revenue¥M
502.7
531.9
564.8
620.6
669.1
725.0
769.7
824.1
905.6
979.7
277.2
7.93%
7.77%
26
13.27
Revenue growth%
5.59
6.66
4.96
6.50
5.41
3.93
1.75
1.55
3.43
4.99
5.76
3.43
4.97
31
8.01
Gross margin%
17.70
19.26
17.86
17.92
18.72
18.53
19.56
18.61
17.17
19.96
24.12
18.61
18.57
68
13.45
Operating margin%
28.36
25.75
25.84
26.22
24.50
23.65
23.61
22.57
24.96
27.09
19.77
23.65
25.35
44
9.12
Net margin%
21.35
19.94
21.28
22.20
22.31
21.97
19.16
21.56
19.49
17.05
19.96
19.49
21.31
22
22.86
P/E ratio (avg)x
16.48
16.38
15.94
16.50
15.73
16.58
15.88
15.80
16.53
15.83
14.11
15.88
16.16
59
29.88
EV/EBITx
32.36
36.03
34.36
37.37
41.10
42.35
44.12
43.28
42.66
46.19
6.508
43.28
41.72
8
22.32
FCF yield (avg)%
12.23
13.61
12.08
10.29
9.04
6.74
6.16
7.83
9.60
9.89
28.45
7.83
9.74
72
21.54
FCF margin%
19.53
20.08
18.94
21.39
21.32
19.70
22.12
22.97
20.01
21.02
27.30
21.02
20.55
39
0.578
FCF / Net incomex
1.961
2.227
2.171
2.208
2.294
2.592
2.559
2.588
2.921
3.343
0.856
2.592
2.426
91
2.49
ROIC%
17.74
19.71
18.74
18.98
18.38
17.07
17.67
15.76
18.42
19.27
15.45
17.67
18.40
65
3.28
Return on equity%
4.35
7.33
7.94
9.02
9.20
7.63
9.61
9.44
8.28
10.79
18.33
9.44
8.65
43
18.45
Return on assets%
9.27
7.89
7.71
6.65
6.28
9.23
8.88
6.59
4.25
4.87
12.01
6.59
7.18
30
0.63
EPS¥
2.49
2.71
2.86
3.42
3.60
3.52
3.94
4.57
4.60
4.90
0.65
6.36%
8.77%
—
16.39
EPS growth%
21.88
22.97
24.71
23.01
22.19
20.13
18.25
18.76
15.77
14.61
17.60
18.25
21.01
28
0.54
Bookvalue per sh¥
1.16
1.34
1.45
1.69
1.93
2.20
2.41
2.36
2.35
2.68
1.53
6.78%
10.34%
—
0.97
FCF per share¥
1.06
1.01
0.96
1.05
1.18
1.22
1.15
1.11
1.08
1.01
1.63
(2.95%)
0.60%
—
0.52
Dividend per sh¥
0.64
0.58
0.59
0.50
0.50
0.45
0.42
0.41
0.41
0.39
0.91
(5.13%)
(6.38%)
—
8.53
Div yield (avg)%
21.77
23.52
26.30
26.29
24.34
25.24
23.99
26.19
29.12
27.58
17.73
26.19
25.72
27
19.11
Payout ratio%
25.45
23.57
24.36
23.78
21.16
18.34
16.89
17.54
18.82
16.54
19.00
17.54
19.99
47
386.2
Shares (diluted)M
436.7
400.5
393.4
362.0
404.5
408.7
427.0
438.0
491.9
493.9
381.3
4.07%
1.07%
17
3.53
Buyback yield%
12.90
15.34
14.58
14.46
12.08
10.26
12.47
10.03
7.75
6.19
2.16
10.03
12.28
68
1.671
D/E ratiox
1.285
1.444
1.439
1.367
1.435
1.442
1.446
1.451
1.482
1.691
1.420
1.451
1.443
13
0.113
Enterprise value¥B
1.286
1.258
1.410
1.650
1.947
2.247
2.522
2.562
2.636
2.942
0.650
8.61%
9.91%
32
682.6
LT debt¥M
529.1
569.7
574.5
588.8
566.8
502.5
510.9
536.6
518.1
511.2
561.4
(2.04%)
(1.56%)
35
Revenue
¥979.7M
7.77%
1.00×
Cost of revenue
¥507.2M
7.68%
0.99×
Operating expenses
¥174.7M
7.75%
1.00×
Property and equipment
17.71%
Goodwill & intangibles
17.47%