456.9
Revenue¥M
310.8
337.6
362.2
401.2
445.7
487.4
534.4
580.9
638.1
681.6
482.0
8.87%
8.96%
54
24.93
Revenue growth%
25.18
28.04
28.17
26.38
28.11
26.51
24.08
22.07
23.68
25.67
28.95
24.08
26.03
84
14.20
Gross margin%
15.63
13.70
14.80
16.22
14.68
12.99
14.11
13.03
10.25
9.66
7.08
12.99
13.91
55
24.05
Operating margin%
26.70
24.80
26.59
26.08
24.75
27.50
25.51
28.31
31.10
33.81
10.51
28.31
26.65
86
29.40
Net margin%
20.34
19.81
20.71
22.08
19.96
22.67
20.80
21.59
18.62
16.26
24.70
20.80
20.52
66
20.79
P/E ratio (avg)x
41.76
38.32
39.88
38.06
35.89
40.58
44.22
49.10
51.34
57.66
10.49
49.10
41.17
23
31.75
EV/EBITx
31.94
36.75
42.53
40.90
39.70
41.28
44.74
42.91
44.30
40.75
20.03
42.91
41.09
9
4.19
FCF yield (avg)%
35.86
35.82
34.66
33.08
35.64
33.71
31.88
33.09
35.69
37.77
22.25
33.71
35.15
75
29.31
FCF margin%
13.21
13.67
11.99
11.94
10.44
11.52
11.97
12.16
11.70
10.24
24.89
11.70
11.95
60
0.124
FCF / Net incomex
0.225
0.207
0.188
0.198
0.203
0.175
0.150
0.146
0.159
0.162
0.357
0.159
0.181
65
6.42
ROIC%
25.79
23.43
21.37
21.11
23.04
23.61
23.89
25.45
26.71
24.02
19.04
24.02
23.75
72
9.90
Return on equity%
30.50
30.18
31.62
28.79
30.36
29.02
29.80
30.18
29.93
31.38
29.62
29.93
30.18
79
29.56
Return on assets%
25.71
25.66
28.45
29.29
29.36
27.27
27.78
28.25
26.60
27.96
20.50
27.78
27.87
92
40.45
EPS¥
150.96
160.91
137.87
137.72
149.72
129.04
130.79
116.70
108.37
115.18
42.51
(5.11%)
(4.04%)
—
13.32
EPS growth%
28.20
28.81
28.67
28.38
27.76
26.11
23.28
23.07
21.58
19.85
19.70
23.07
26.94
32
55.42
Bookvalue per sh¥
147.91
171.66
183.99
182.93
176.02
188.15
205.95
215.63
236.90
229.75
49.18
5.47%
4.58%
—
121.82
FCF per share¥
154.29
149.26
153.42
184.00
185.50
193.97
215.33
237.00
245.39
255.63
128.60
6.62%
5.09%
—
65.81
Dividend per sh¥
57.83
56.51
56.67
57.57
65.63
67.78
63.94
60.26
56.66
58.23
129.36
(2.37%)
(0.47%)
—
18.30
Div yield (avg)%
9.29
11.16
9.29
10.81
8.51
7.93
7.42
8.27
11.23
10.80
23.04
8.27
9.29
28
27.49
Payout ratio%
4.65
6.43
7.23
8.08
10.56
9.31
11.19
12.28
12.42
11.52
16.51
11.52
9.93
67
2.860
Shares (diluted)M
4.622
4.952
4.807
5.675
6.219
7.213
7.852
7.479
7.220
7.689
2.742
4.33%
6.58%
6
25.44
Buyback yield%
1.77
3.76
6.10
8.72
6.96
7.86
8.07
7.21
5.39
6.35
29.11
7.21
6.65
15
1.330
D/E ratiox
0.945
0.938
1.081
1.224
1.256
1.248
1.430
1.379
1.374
1.372
0.317
1.374
1.252
85
642.9
Enterprise value¥M
696.1
704.4
729.0
811.8
839.6
806.5
840.0
793.9
829.3
918.5
363.2
1.81%
3.94%
94
686.6
LT debt¥M
363.3
346.9
317.1
309.2
339.2
376.4
382.2
365.2
364.3
392.2
501.4
2.94%
2.04%
60
Revenue
¥681.6M
8.96%
1.00×
Cost of revenue
¥400.4M
8.99%
1.00×
Operating expenses
¥104.5M
9.87%
1.09×
Property and equipment
17.08%
Goodwill & intangibles
14.37%