763.7
Revenue¥M
598.5
607.6
631.2
659.2
692.7
714.2
754.7
773.6
814.0
858.4
786.1
4.38%
3.97%
16
11.89
Revenue growth%
29.70
31.34
30.30
28.99
27.75
27.82
30.20
32.76
33.17
30.95
19.59
30.95
30.25
28
15.34
Gross margin%
3.21
5.57
5.35
3.46
4.03
3.25
3.44
0.89
2.53
2.45
25.57
2.53
3.35
90
14.97
Operating margin%
9.63
12.22
12.13
11.32
9.97
8.38
8.65
6.33
4.35
4.73
6.88
6.33
9.14
26
22.03
Net margin%
14.19
15.29
13.89
14.01
11.59
11.34
9.32
11.66
12.27
13.96
5.11
11.66
13.08
54
35.29
P/E ratio (avg)x
46.28
51.33
56.59
56.71
66.19
64.68
72.00
70.96
72.35
75.09
22.62
72.00
65.44
11
20.84
EV/EBITx
40.37
44.17
47.57
44.71
50.39
54.28
52.44
52.53
52.70
59.97
18.53
52.70
51.41
59
22.54
FCF yield (avg)%
9.27
11.40
13.54
12.87
15.31
13.81
14.51
11.88
9.01
9.06
4.13
11.88
12.38
85
27.37
FCF margin%
15.91
14.68
14.04
13.30
14.00
14.11
15.56
13.00
14.16
14.24
12.12
14.16
14.14
56
1.581
FCF / Net incomex
1.005
0.893
0.849
0.836
0.803
0.725
0.657
0.579
0.600
0.627
0.340
0.627
0.764
14
18.21
ROIC%
18.35
15.76
15.07
16.14
13.30
13.00
11.67
10.00
8.28
6.13
19.96
10.00
13.15
80
17.16
Return on equity%
14.79
13.58
16.24
15.41
13.74
12.22
14.10
16.84
18.18
15.27
13.16
15.27
15.03
43
19.63
Return on assets%
11.42
13.81
13.94
16.02
14.67
16.05
15.85
16.80
13.85
11.52
18.71
15.85
14.31
29
217.01
EPS¥
246.73
239.61
269.54
304.56
309.20
316.20
317.91
325.73
320.21
349.63
237.94
2.49%
4.78%
—
12.69
EPS growth%
28.18
27.90
25.49
24.19
23.08
23.65
22.41
23.73
24.58
22.84
29.96
23.65
23.96
10
238.91
Bookvalue per sh¥
199.29
214.55
203.00
176.33
179.91
159.04
153.89
136.08
145.51
132.01
227.44
(6.00%)
(3.41%)
—
39.22
FCF per share¥
149.22
175.57
170.36
192.66
209.35
198.05
233.09
250.86
256.42
243.99
186.48
3.11%
6.06%
—
153.28
Dividend per sh¥
283.03
281.50
291.37
304.87
313.33
351.61
340.32
351.62
409.51
464.20
86.42
8.18%
5.97%
—
16.00
Div yield (avg)%
16.68
14.85
15.46
13.03
13.21
12.02
11.45
9.61
9.49
9.10
23.76
9.61
12.52
34
8.42
Payout ratio%
16.20
15.64
15.42
17.80
19.84
18.93
18.29
20.30
19.52
16.53
17.81
18.93
18.05
16
2.060
Shares (diluted)M
2.793
3.176
3.143
3.757
4.157
4.562
5.221
5.402
5.230
6.251
2.030
8.50%
8.91%
45
6.92
Buyback yield%
17.83
18.14
20.24
22.63
21.47
22.38
21.06
18.52
16.68
17.25
27.16
18.52
19.38
25
1.405
D/E ratiox
1.722
1.758
1.935
2.092
1.967
2.074
2.229
2.281
2.258
2.226
0.149
2.229
2.083
24
0.056
Enterprise value¥B
1.022
1.053
1.162
1.230
1.163
1.173
1.171
1.074
1.160
1.134
0.268
(0.52%)
1.16%
56
583.6
LT debt¥M
193.1
199.7
238.9
265.0
288.4
284.2
275.7
300.7
341.0
340.6
298.4
3.39%
5.75%
42
Revenue
¥858.4M
3.97%
1.00×
Cost of revenue
¥550.9M
3.79%
0.98×
Operating expenses
¥90.91M
3.60%
0.96×
Property and equipment
16.04%
Spread over hurdle
81.30%