550.6
Revenue¥M
617.6
627.0
646.6
679.2
698.8
732.6
755.0
764.2
786.6
818.0
589.8
3.20%
3.27%
83
25.89
Revenue growth%
13.93
16.36
14.93
17.16
18.52
16.77
18.30
19.36
18.64
17.01
8.54
18.30
17.08
65
10.03
Gross margin%
3.67
5.24
7.33
7.09
8.47
10.38
10.32
8.36
10.12
7.65
17.39
10.12
8.00
10
4.96
Operating margin%
19.42
21.00
18.58
16.47
14.93
12.06
9.57
7.04
5.75
5.88
26.18
7.04
13.50
68
11.05
Net margin%
20.57
21.88
24.02
24.84
22.97
23.42
25.66
23.38
21.30
21.47
16.13
23.38
23.18
60
28.56
P/E ratio (avg)x
11.63
12.54
11.14
9.492
9.401
8.008
6.991
5.907
6.393
5.671
20.15
6.393
8.705
62
25.95
EV/EBITx
35.73
34.85
35.58
32.84
30.41
32.49
30.20
31.65
34.23
32.21
35.23
32.21
32.66
75
26.29
FCF yield (avg)%
22.09
19.28
19.41
18.28
18.82
18.11
18.66
21.28
22.46
24.89
17.80
21.28
19.35
39
7.31
FCF margin%
0.40
0.66
0.40
2.92
0.68
0.40
2.85
2.50
0.40
0.40
28.69
0.40
0.53
66
0.553
FCF / Net incomex
0.423
0.405
0.422
0.395
0.355
0.319
0.301
0.289
0.266
0.296
1.229
0.296
0.337
87
18.73
ROIC%
25.47
25.87
28.51
28.70
31.67
30.00
27.31
25.29
27.98
28.09
25.36
27.98
28.03
68
28.08
Return on equity%
32.36
31.64
33.46
33.84
31.17
33.74
32.04
33.70
35.98
36.11
8.11
33.74
33.58
15
25.54
Return on assets%
12.58
13.31
10.71
10.51
9.89
11.69
11.56
11.88
9.59
10.47
4.87
11.56
11.13
36
0.28
EPS¥
0.89
1.00
1.05
1.15
1.20
1.33
1.42
1.35
1.38
1.51
0.29
4.62%
4.64%
—
7.47
EPS growth%
7.68
6.84
6.96
8.94
9.75
9.42
10.32
11.74
9.19
7.61
22.83
9.42
9.06
77
0.62
Bookvalue per sh¥
1.84
1.90
2.00
2.38
2.40
2.82
3.20
3.82
4.25
4.72
0.70
14.49%
11.66%
—
0.43
FCF per share¥
1.67
1.66
1.71
1.71
1.70
1.77
1.90
2.20
2.25
2.25
1.20
5.70%
2.76%
—
1.18
Dividend per sh¥
0.72
0.81
0.98
1.09
1.31
1.35
1.32
1.29
1.34
1.31
0.78
(0.07%)
6.75%
—
12.71
Div yield (avg)%
13.55
12.62
10.08
12.04
10.09
12.93
15.21
17.88
19.37
21.19
9.69
17.88
13.24
26
28.43
Payout ratio%
6.13
8.99
10.59
10.33
8.56
8.62
7.83
9.52
7.23
10.14
29.99
8.62
8.80
44
479.8
Shares (diluted)M
628.2
635.7
655.0
655.7
627.4
670.6
649.7
733.3
818.0
941.5
468.6
8.46%
3.53%
85
19.09
Buyback yield%
6.03
5.21
5.17
7.93
9.86
11.24
11.72
12.53
11.94
13.46
14.64
11.94
10.55
94
1.441
D/E ratiox
1.243
1.195
1.329
1.504
1.557
1.567
1.542
1.670
1.756
1.684
0.369
1.670
1.550
45
1.094
Enterprise value¥B
0.664
0.700
0.756
0.824
0.944
0.881
0.922
1.001
0.956
0.965
0.255
0.45%
5.33%
31
913.1
LT debt¥M
783.2
810.8
739.3
798.7
866.1
775.3
830.1
751.4
740.6
815.2
289.7
(1.20%)
1.19%
22
Revenue
¥818.0M
3.27%
1.00×
Cost of revenue
¥384.5M
3.17%
0.99×
Operating expenses
¥190.6M
3.22%
0.99×
Property and equipment
14.89%