648.5
Revenue¥M
504.7
525.9
549.9
572.4
604.0
635.1
649.1
682.2
712.6
731.9
663.8
3.92%
4.17%
72
23.09
Revenue growth%
19.24
19.22
20.44
17.79
18.66
19.82
20.92
19.36
21.17
21.72
8.42
20.92
19.59
87
19.70
Gross margin%
18.48
16.77
15.95
15.91
16.73
16.40
13.59
12.10
11.61
14.46
11.09
13.59
15.93
71
13.20
Operating margin%
10.74
13.74
13.20
15.72
18.37
15.41
17.61
17.14
19.60
18.28
2.30
17.61
16.43
81
17.79
Net margin%
18.73
20.42
21.24
19.10
16.81
18.27
16.12
16.72
17.26
17.76
19.73
17.26
18.02
35
21.85
P/E ratio (avg)x
11.18
10.62
9.595
10.26
11.55
12.98
12.21
13.54
14.33
13.16
16.53
13.16
11.88
70
21.60
EV/EBITx
9.895
11.51
12.23
13.82
14.21
15.08
15.51
17.78
17.64
16.79
19.43
16.79
14.65
10
29.73
FCF yield (avg)%
3.03
0.40
0.40
0.40
2.09
3.25
0.63
1.48
0.40
2.61
6.18
1.48
1.05
15
12.47
FCF margin%
31.35
33.29
30.87
33.34
35.18
32.92
31.78
32.35
31.62
34.10
22.53
32.35
32.64
71
1.534
FCF / Net incomex
0.346
0.340
0.303
0.301
0.297
0.311
0.279
0.269
0.241
0.209
0.517
0.269
0.299
50
11.58
ROIC%
21.36
22.46
21.03
20.22
18.85
16.10
13.40
15.24
12.72
13.43
6.64
13.43
17.47
37
15.01
Return on equity%
26.98
29.43
26.54
24.92
23.82
25.82
28.67
25.98
25.28
25.29
5.77
25.82
25.90
56
22.98
Return on assets%
19.59
18.29
20.14
19.47
17.62
15.47
15.62
16.84
14.28
12.99
29.09
15.47
17.23
30
160.80
EPS¥
66.70
65.35
65.85
62.85
59.05
63.05
63.32
66.68
65.48
63.35
170.50
1.42%
(0.32%)
—
26.94
EPS growth%
28.43
26.06
26.71
27.82
26.98
24.17
24.59
27.16
26.76
26.92
11.94
26.76
26.84
92
131.04
Bookvalue per sh¥
100.67
104.64
116.20
120.89
114.04
124.60
136.93
145.62
166.67
172.72
53.08
8.66%
5.84%
—
161.15
FCF per share¥
117.83
116.61
113.52
119.67
130.93
149.74
163.62
182.39
181.66
211.56
45.69
10.07%
7.51%
—
144.30
Dividend per sh¥
170.96
178.78
196.08
213.95
232.23
254.17
293.07
275.38
278.75
297.28
57.63
5.06%
5.79%
—
4.65
Div yield (avg)%
6.75
3.96
1.79
3.48
0.77
0.40
0.40
0.40
0.40
0.40
15.73
0.40
0.59
89
20.55
Payout ratio%
15.70
12.80
15.03
13.20
13.81
13.18
11.63
10.14
11.12
12.20
3.93
11.63
12.99
88
1.231
Shares (diluted)M
0.879
0.795
0.846
0.809
0.865
0.840
0.824
0.836
0.895
0.881
1.199
0.35%
0.18%
94
19.83
Buyback yield%
20.66
18.15
17.70
15.46
17.80
18.33
19.82
22.41
22.22
19.49
7.24
19.82
18.91
18
1.310
D/E ratiox
0.969
1.005
0.992
0.949
1.047
1.183
1.351
1.331
1.365
1.543
0.402
1.351
1.115
53
166.4
Enterprise value¥M
40.53
42.80
42.17
42.13
43.48
41.03
37.95
39.16
37.99
39.07
738.8
(2.12%)
0.19%
31
0.752
LT debt¥B
0.887
0.946
1.055
1.162
1.228
1.224
1.220
1.409
1.373
1.483
0.347
3.84%
5.62%
93
Revenue
¥731.9M
4.17%
1.00×
Cost of revenue
¥395.2M
4.06%
0.99×
Operating expenses
¥96.22M
4.66%
1.05×
Property and equipment
15.75%