43.89
Revenue¥M
437.7
441.7
458.8
464.3
471.9
476.7
484.5
491.5
510.7
514.0
46.03
1.73%
1.79%
57
13.37
Revenue growth%
17.29
19.40
17.17
16.19
14.32
15.76
14.35
14.25
11.76
13.28
6.16
14.25
15.06
23
29.44
Gross margin%
7.00
5.50
5.90
8.46
9.17
7.82
9.58
10.70
9.59
7.35
28.44
9.58
8.14
58
2.92
Operating margin%
35.94
36.65
34.98
32.93
31.57
30.86
29.14
28.86
27.63
26.76
10.57
28.86
31.21
33
6.22
Net margin%
24.20
26.57
27.95
26.03
27.65
30.39
31.76
33.68
31.68
29.72
24.06
31.68
28.84
86
20.26
P/E ratio (avg)x
46.72
45.87
50.95
52.27
54.67
64.53
69.04
79.80
95.28
109.4
37.39
79.80
59.60
65
25.60
EV/EBITx
9.505
9.556
10.24
9.490
10.59
10.53
9.774
11.09
10.60
11.23
36.14
10.60
10.38
41
29.30
FCF yield (avg)%
21.76
19.82
20.48
22.37
24.28
21.72
19.65
21.46
21.97
22.06
27.69
21.72
21.74
8
12.74
FCF margin%
15.10
12.71
15.01
13.78
15.50
13.87
15.83
15.13
12.27
14.51
19.64
14.51
14.76
49
1.610
FCF / Net incomex
0.707
0.741
0.688
0.622
0.660
0.656
0.616
0.608
0.662
0.589
0.552
0.616
0.658
81
8.23
ROIC%
14.45
16.42
17.79
18.80
20.11
19.98
21.83
21.56
19.24
16.35
22.47
19.98
19.02
69
2.75
Return on equity%
21.75
22.59
24.87
26.45
26.90
28.33
29.89
27.87
26.65
25.99
4.87
27.87
26.55
20
24.59
Return on assets%
10.69
8.18
9.58
8.14
7.80
6.05
6.54
9.25
7.78
5.19
21.96
6.54
7.97
7
161.11
EPS¥
215.69
226.00
249.10
231.33
223.61
220.78
215.54
215.96
228.43
209.88
170.07
(1.26%)
0.45%
—
16.79
EPS growth%
21.02
21.76
23.95
25.57
24.45
24.12
23.85
23.82
26.05
28.86
13.79
24.12
24.03
23
241.32
Bookvalue per sh¥
248.51
236.84
224.26
204.62
190.98
190.61
203.49
223.05
207.61
180.68
104.45
(1.10%)
(3.06%)
—
198.99
FCF per share¥
82.61
84.49
74.57
81.74
80.44
81.15
84.87
89.87
93.34
98.00
64.28
4.03%
2.25%
—
281.41
Dividend per sh¥
456.29
538.41
625.54
602.61
638.65
734.20
803.39
910.15
962.64
1,053
230.18
10.52%
9.36%
—
8.87
Div yield (avg)%
14.92
13.85
16.13
14.78
16.84
18.45
20.87
21.06
21.20
21.77
9.79
21.06
17.65
57
27.03
Payout ratio%
21.76
22.79
21.72
20.30
18.62
16.83
14.97
13.98
11.32
11.92
25.42
13.98
17.72
79
1.007
Shares (diluted)M
2.088
2.270
2.258
2.464
2.806
3.259
3.781
4.306
4.547
5.082
1.014
12.62%
11.23%
49
10.30
Buyback yield%
10.26
12.36
12.49
12.15
9.17
9.96
6.96
7.22
5.43
7.38
12.89
7.22
9.56
8
0.367
D/E ratiox
0.854
0.815
0.886
0.898
0.818
0.741
0.683
0.700
0.763
0.782
1.065
0.741
0.799
63
268.4
Enterprise value¥M
376.9
353.6
316.1
334.7
309.2
332.4
354.8
370.3
357.5
386.1
236.8
4.55%
0.75%
82
25.76
LT debt¥M
250.0
256.6
270.3
276.1
268.4
246.8
221.7
239.3
254.7
228.7
143.0
(3.15%)
(0.21%)
81
Revenue
¥514.0M
1.79%
1.00×
Cost of revenue
¥359.8M
1.79%
1.00×
Operating expenses
¥87.08M
1.91%
1.01×
Property and equipment
14.58%