393.7
Revenue¥M
319.3
328.0
332.4
349.8
361.8
367.8
371.2
381.5
388.1
395.2
407.6
1.78%
2.42%
27
25.03
Revenue growth%
15.37
17.99
20.10
19.33
19.75
21.23
20.96
23.31
26.21
23.97
18.99
23.31
20.53
64
17.98
Gross margin%
13.31
13.19
10.81
9.96
8.35
6.27
8.32
9.64
8.77
9.83
10.08
8.77
9.74
15
10.81
Operating margin%
11.15
12.73
11.80
10.37
10.85
12.30
9.43
10.07
12.33
12.29
4.87
12.29
11.48
26
15.26
Net margin%
17.83
15.67
16.90
18.60
20.68
19.66
17.60
16.43
16.99
19.96
18.33
17.60
17.71
39
6.640
P/E ratio (avg)x
18.60
17.44
18.46
19.44
18.93
17.96
16.33
16.88
15.84
17.14
31.75
16.88
17.70
23
19.02
EV/EBITx
7.848
7.580
6.689
6.892
6.972
6.789
6.366
6.039
5.304
4.720
35.74
6.039
6.739
35
20.66
FCF yield (avg)%
20.93
20.64
17.93
17.05
16.49
18.34
20.15
21.55
19.33
20.56
21.73
20.15
19.74
73
29.15
FCF margin%
6.57
8.86
6.01
4.62
7.62
9.23
8.04
9.47
10.60
7.87
29.52
9.23
7.96
58
1.735
FCF / Net incomex
1.273
1.235
1.346
1.432
1.403
1.524
1.611
1.713
1.723
1.817
0.403
1.713
1.478
66
13.78
ROIC%
14.56
16.65
15.55
16.14
14.01
14.43
13.34
16.05
13.96
15.72
21.74
14.43
15.06
52
13.45
Return on equity%
12.64
13.15
13.91
12.48
13.41
15.13
16.64
14.91
15.23
14.12
25.05
15.13
14.01
69
25.91
Return on assets%
16.57
16.03
14.59
12.12
9.58
11.00
10.71
13.26
12.09
10.21
26.22
11.00
12.11
57
125.53
EPS¥
68.06
75.35
80.44
75.51
85.81
90.65
99.93
92.91
101.83
98.66
128.92
2.83%
4.32%
—
16.94
EPS growth%
27.08
25.44
23.62
20.63
21.99
24.46
27.13
28.92
28.42
25.77
5.50
27.13
25.60
26
137.54
Bookvalue per sh¥
46.01
48.75
48.19
43.83
44.32
47.04
47.08
50.03
47.13
47.35
88.59
1.33%
(1.02%)
—
44.63
FCF per share¥
54.16
52.73
55.67
55.15
51.53
57.21
65.69
76.62
77.14
82.90
50.87
9.98%
4.97%
—
24.62
Dividend per sh¥
99.08
106.13
102.61
110.38
110.64
128.67
126.95
149.11
170.54
162.29
140.42
7.96%
4.80%
—
28.40
Div yield (avg)%
21.19
20.69
22.41
22.56
23.27
25.80
25.25
22.26
19.95
20.39
23.97
22.26
22.33
78
8.53
Payout ratio%
7.28
4.82
5.55
2.73
4.67
3.85
6.15
7.10
9.15
11.50
21.96
7.10
5.85
22
2.214
Shares (diluted)M
3.774
4.135
4.169
4.012
4.365
4.729
5.180
5.464
5.718
6.274
2.229
7.53%
7.07%
43
22.20
Buyback yield%
25.73
25.59
25.43
22.83
23.75
26.35
27.73
28.33
30.81
33.78
27.14
28.33
26.04
16
0.994
D/E ratiox
0.845
0.746
0.790
0.863
0.774
0.711
0.791
0.748
0.829
0.827
1.545
0.791
0.790
17
475.0
Enterprise value¥M
353.3
402.3
411.1
435.9
506.6
544.5
626.2
629.5
709.2
815.9
161.5
10.00%
8.16%
6
0.080
LT debt¥B
0.424
0.498
0.483
0.511
0.583
0.673
0.782
0.848
0.979
1.032
0.245
12.09%
9.80%
70
Revenue
¥395.2M
2.42%
1.00×
Cost of revenue
¥246.5M
2.18%
0.98×
Operating expenses
¥94.31M
2.82%
1.04×
Goodwill & intangibles
18.19%
Property and equipment
17.04%