833.9
Revenue¥M
706.0
721.8
754.9
796.0
823.2
874.9
890.9
927.5
957.4
888.0
950.5
3.76%
3.68%
37
26.51
Revenue growth%
12.39
12.76
10.11
7.64
7.01
8.16
7.59
8.85
6.25
25.60
10.72
7.59
8.50
57
2.51
Gross margin%
20.13
17.95
15.64
14.79
17.51
16.72
16.14
14.43
12.08
16.35
10.76
16.14
16.43
68
6.38
Operating margin%
19.16
18.10
15.98
13.37
11.43
9.13
6.54
3.55
3.60
11.31
16.51
6.54
12.40
16
10.48
Net margin%
23.90
26.14
25.04
27.59
28.91
31.38
30.94
28.66
28.22
26.97
11.90
28.91
27.91
38
22.48
P/E ratio (avg)x
40.91
47.63
57.86
61.29
64.74
72.05
83.18
96.92
95.00
26.32
37.36
83.18
63.01
32
22.31
EV/EBITx
22.66
23.41
23.27
24.06
25.07
27.14
23.66
24.04
24.99
19.10
19.81
24.99
23.85
93
19.07
FCF yield (avg)%
26.54
29.24
31.44
31.07
32.93
33.89
31.39
32.67
34.00
15.88
2.97
32.93
31.42
64
4.14
FCF margin%
12.37
12.63
13.48
12.73
11.99
9.69
9.42
8.26
9.81
10.74
16.91
9.69
12.18
8
1.704
FCF / Net incomex
0.108
0.111
0.113
0.103
0.093
0.097
0.093
0.097
0.093
0.342
0.136
0.093
0.099
34
18.88
ROIC%
27.59
26.70
28.62
30.98
30.44
28.75
27.10
29.26
28.63
28.95
16.60
28.75
28.63
21
6.12
Return on equity%
7.10
8.66
11.12
12.30
14.64
17.52
19.01
19.88
19.78
11.42
27.32
19.01
13.47
89
14.91
Return on assets%
6.14
6.62
4.05
5.33
7.73
7.56
9.07
10.63
11.30
20.69
20.47
9.07
7.64
67
8.43
EPS¥
45.93
45.92
46.10
47.00
48.54
55.90
58.41
66.80
69.42
9.28
9.94
8.11%
4.89%
—
11.05
EPS growth%
28.21
30.29
28.11
28.48
30.93
32.60
31.15
30.43
30.25
2.55
6.86
30.93
30.36
45
23.10
Bookvalue per sh¥
32.88
32.63
37.49
42.28
46.97
51.84
49.13
52.61
50.48
5.11
16.78
3.61%
5.06%
—
17.43
FCF per share¥
43.88
49.24
53.61
53.24
53.48
58.65
63.86
69.75
75.17
35.58
7.06
7.14%
7.83%
—
8.86
Dividend per sh¥
28.44
29.86
28.09
27.09
26.56
25.28
24.11
24.28
21.64
9.83
28.75
(4.40%)
(2.47%)
—
25.30
Div yield (avg)%
13.73
13.09
10.76
9.22
9.26
6.34
4.06
6.42
8.13
9.22
11.48
6.42
9.24
40
11.73
Payout ratio%
5.31
6.04
8.56
9.12
8.37
8.35
6.72
7.91
6.26
14.59
22.88
7.91
7.31
57
26.37
Shares (diluted)M
37.88
37.55
39.25
38.72
43.62
51.33
49.23
46.90
49.22
25.81
25.18
4.92%
2.09%
93
15.90
Buyback yield%
6.07
5.14
5.69
7.86
9.19
11.60
12.05
13.93
13.83
28.97
3.19
12.05
9.06
65
1.754
D/E ratiox
0.863
0.852
0.896
0.930
0.843
0.764
0.688
0.688
0.738
1.763
1.497
0.738
0.847
34
0.381
Enterprise value¥B
1.221
1.439
1.701
1.804
1.826
1.897
2.157
2.491
2.470
0.810
1.047
6.49%
6.88%
91
179.0
LT debt¥M
152.0
149.5
169.7
193.0
193.8
202.9
208.1
245.8
250.3
142.3
610.2
5.33%
6.19%
54
Revenue
¥957.4M
3.68%
1.00×
Cost of revenue
¥513.4M
3.85%
1.02×
Operating expenses
¥209.6M
3.73%
1.01×
Property and equipment
16.05%