666.7
Revenue¥M
575.6
594.6
611.5
654.6
686.6
710.0
740.0
766.6
795.9
816.7
705.5
3.53%
4.07%
13
15.74
Revenue growth%
11.70
9.65
8.35
8.99
11.21
13.86
16.80
16.42
14.94
12.77
9.49
14.94
12.24
76
14.53
Gross margin%
29.83
31.63
30.62
28.92
31.41
30.68
29.97
31.13
31.67
32.25
9.32
31.13
30.91
55
18.36
Operating margin%
11.70
10.41
10.87
9.08
8.20
8.75
7.99
9.49
11.88
14.76
21.81
9.49
9.95
75
17.65
Net margin%
26.61
29.55
28.57
31.37
31.20
33.05
31.44
30.93
33.23
33.40
9.32
33.05
31.29
29
17.88
P/E ratio (avg)x
15.79
15.46
15.20
18.27
17.77
18.39
21.82
25.09
28.11
27.74
18.12
25.09
18.33
42
33.36
EV/EBITx
17.41
18.33
17.37
19.89
22.96
21.73
24.93
26.61
27.02
25.04
29.42
25.04
22.35
10
6.54
FCF yield (avg)%
13.00
12.84
11.75
11.28
8.89
8.42
10.56
10.37
13.32
10.99
17.36
10.56
11.13
37
8.02
FCF margin%
13.54
14.85
13.15
11.80
12.83
10.08
8.14
7.25
5.99
4.13
29.09
7.25
10.94
91
1.644
FCF / Net incomex
0.243
0.244
0.272
0.285
0.311
0.351
0.386
0.369
0.394
0.400
0.175
0.386
0.331
78
22.32
ROIC%
25.67
25.00
27.79
28.37
30.95
28.94
29.49
31.65
28.85
28.17
8.24
28.94
28.61
42
14.60
Return on equity%
8.38
8.42
6.77
5.31
4.17
5.50
4.22
6.79
9.63
11.22
15.87
6.79
6.78
25
20.15
Return on assets%
12.97
12.30
10.52
12.47
14.01
11.04
8.28
8.28
10.41
11.28
20.34
10.41
11.16
49
4.27
EPS¥
6.26
6.71
7.61
8.66
8.73
9.20
9.47
11.37
12.30
13.40
4.66
8.93%
7.48%
—
12.41
EPS growth%
23.51
23.59
21.91
19.88
21.39
23.87
24.93
26.59
24.77
23.19
4.71
24.77
23.55
73
2.96
Bookvalue per sh¥
5.34
5.96
6.69
6.76
6.68
7.26
7.53
8.40
8.19
8.62
5.24
5.23%
5.30%
—
4.82
FCF per share¥
2.11
2.48
2.80
3.02
2.92
2.74
2.99
2.86
3.10
3.18
1.73
1.77%
4.66%
—
4.09
Dividend per sh¥
3.83
4.52
4.67
5.36
5.98
6.23
7.01
7.03
7.17
7.26
2.00
3.97%
6.45%
—
3.28
Div yield (avg)%
10.40
9.24
8.71
11.53
14.10
15.27
16.16
18.58
17.84
16.85
3.70
16.85
14.69
25
12.51
Payout ratio%
11.18
9.28
7.79
7.89
8.02
6.94
8.49
11.16
13.14
12.52
26.71
11.16
8.88
41
95.08
Shares (diluted)M
114.0
109.1
107.4
113.0
120.0
111.6
111.6
104.6
108.6
105.1
94.67
(2.62%)
(0.15%)
86
11.71
Buyback yield%
24.04
22.67
21.56
22.63
19.85
22.17
20.37
22.10
20.60
23.54
14.85
22.10
22.13
69
1.418
D/E ratiox
0.814
0.913
1.007
1.033
1.222
1.345
1.500
1.516
1.644
1.769
1.150
1.516
1.284
48
460.0
Enterprise value¥M
355.1
348.5
410.3
430.3
424.0
509.6
533.2
619.4
609.4
667.0
579.6
9.48%
8.04%
44
205.1
LT debt¥M
609.5
716.9
725.0
723.5
730.8
881.4
871.9
845.8
890.3
925.0
695.2
4.83%
5.35%
41
Revenue
¥816.7M
4.07%
1.00×
Cost of revenue
¥408.6M
3.60%
0.96×
Operating expenses
¥118.1M
4.53%
1.04×
Property and equipment
14.44%