462.7
Revenue¥M
549.5
578.8
609.0
640.2
671.6
720.6
769.1
813.8
876.6
905.4
491.7
6.16%
5.74%
57
16.42
Revenue growth%
16.99
14.01
11.93
12.30
10.96
8.19
10.86
10.96
12.19
11.13
28.02
10.96
11.53
13
13.78
Gross margin%
4.11
2.08
2.52
0.40
3.08
4.41
2.15
4.55
3.69
2.03
8.61
3.69
2.80
15
7.92
Operating margin%
22.14
22.16
19.51
21.41
20.36
21.30
21.05
19.26
21.41
22.58
14.79
21.30
21.36
91
20.88
Net margin%
32.12
30.14
29.47
29.19
31.34
34.25
32.59
32.57
32.33
30.17
20.61
32.57
31.73
72
29.61
P/E ratio (avg)x
31.86
31.54
30.39
30.63
29.80
34.92
34.02
36.87
39.98
44.89
13.94
36.87
32.94
18
15.66
EV/EBITx
24.52
23.51
23.06
21.03
21.22
19.69
21.42
20.40
23.04
21.02
13.81
21.02
21.32
76
8.38
FCF yield (avg)%
11.52
8.74
6.73
8.67
7.59
7.23
4.94
1.96
4.12
5.08
4.35
4.94
6.98
67
27.97
FCF margin%
35.57
35.69
38.64
40.93
40.87
40.20
40.24
37.99
37.66
35.00
28.26
37.99
38.32
92
0.807
FCF / Net incomex
1.796
1.996
2.359
2.549
2.901
2.894
3.086
3.318
3.323
3.365
0.876
3.318
2.897
59
8.28
ROIC%
16.17
15.84
18.23
15.90
13.75
13.52
14.63
13.19
10.41
8.77
24.53
13.19
14.19
20
10.85
Return on equity%
19.66
20.60
20.81
18.10
20.22
22.98
25.45
26.13
28.14
26.23
17.76
26.13
21.89
45
17.58
Return on assets%
14.71
13.08
12.39
13.62
16.60
15.10
13.25
15.50
12.72
11.29
24.60
13.25
13.44
63
77.69
EPS¥
26.70
26.46
30.25
32.31
30.39
29.52
27.49
31.23
33.39
31.89
79.48
0.97%
2.16%
—
12.89
EPS growth%
12.74
13.12
13.91
15.07
17.80
19.70
21.15
22.08
19.52
22.33
13.88
21.15
18.66
90
54.85
Bookvalue per sh¥
137.19
146.64
159.72
170.79
165.23
165.37
159.86
179.53
174.34
172.21
126.21
0.83%
2.68%
—
58.32
FCF per share¥
102.03
108.11
109.43
124.64
138.54
138.14
133.21
136.02
157.69
169.98
121.55
4.18%
7.08%
—
49.91
Dividend per sh¥
70.64
77.03
87.20
93.61
100.10
100.85
98.11
96.28
92.83
95.75
42.60
(0.88%)
4.58%
—
29.48
Div yield (avg)%
19.86
18.39
20.46
19.85
17.74
18.60
19.69
19.46
18.26
19.16
15.76
19.16
19.31
54
13.87
Payout ratio%
26.56
28.85
27.75
25.10
26.06
27.98
25.50
25.19
23.38
25.60
17.40
25.50
25.83
61
3.651
Shares (diluted)M
4.092
4.033
3.910
4.298
4.294
4.566
4.805
4.408
4.371
4.132
3.654
(0.77%)
0.96%
39
26.96
Buyback yield%
18.60
17.72
18.35
16.34
19.31
22.20
24.17
22.35
24.10
24.56
7.88
24.10
20.76
45
1.789
D/E ratiox
1.827
1.898
2.015
2.017
1.960
1.887
1.791
1.969
2.035
2.101
0.188
1.969
1.964
59
192.3
Enterprise value¥M
170.3
171.0
158.1
150.7
162.4
148.0
125.9
125.8
121.6
123.0
486.5
(5.41%)
(3.28%)
28
0.388
LT debt¥B
1.383
1.377
1.334
1.530
1.525
1.492
1.645
1.789
1.992
2.321
0.462
8.76%
6.85%
35
Revenue
¥905.4M
5.74%
1.00×
Cost of revenue
¥414.1M
5.89%
1.02×
Operating expenses
¥197.1M
4.94%
0.93×
Property and equipment
15.22%
Spread over hurdle
13.87%