346.7
Revenue¥M
370.1
400.7
441.6
488.6
537.1
578.7
641.3
701.0
765.1
382.0
381.8
9.38%
9.53%
33
20.50
Revenue growth%
8.74
8.63
10.25
10.73
12.52
14.17
11.53
14.25
16.13
25.26
3.00
14.17
11.13
49
4.21
Gross margin%
4.39
1.42
1.98
2.34
0.40
0.40
0.40
0.71
0.40
24.56
15.04
0.40
1.06
19
16.13
Operating margin%
0.97
0.40
0.40
2.04
2.79
2.50
3.03
4.76
4.89
4.31
22.83
3.03
2.27
52
12.82
Net margin%
15.87
18.01
20.80
20.32
18.09
19.35
19.60
20.67
17.87
22.45
25.54
19.35
18.72
15
27.49
P/E ratio (avg)x
26.34
28.46
26.72
27.07
31.40
31.92
36.13
41.83
42.88
8.871
21.86
36.13
29.93
39
15.45
EV/EBITx
18.46
18.04
19.74
19.58
19.33
17.70
17.18
19.31
21.31
10.66
29.15
19.31
19.32
47
19.56
FCF yield (avg)%
6.50
5.96
8.67
7.54
9.42
8.86
11.22
8.93
6.89
27.61
16.58
8.93
8.77
12
25.25
FCF margin%
19.23
17.68
15.11
12.84
14.45
13.11
15.74
14.04
13.05
4.51
6.96
14.04
14.78
27
0.937
FCF / Net incomex
0.970
1.011
1.153
1.246
1.221
1.423
1.669
1.712
1.811
1.495
1.134
1.669
1.234
40
3.91
ROIC%
27.20
29.08
30.95
31.36
33.37
30.91
33.85
32.39
30.39
22.79
16.05
32.39
30.93
10
11.69
Return on equity%
32.03
30.83
29.68
31.17
31.67
28.85
26.02
26.40
23.97
28.78
11.03
26.40
30.26
13
24.38
Return on assets%
16.02
17.83
15.20
15.70
18.10
17.27
15.67
16.83
14.05
15.35
27.14
16.83
15.86
68
50.12
EPS¥
319.69
309.75
334.97
326.45
352.65
374.19
426.20
436.52
483.46
51.25
57.42
8.17%
4.81%
—
24.80
EPS growth%
11.49
11.03
10.16
8.65
10.45
11.30
9.85
11.92
9.97
11.76
29.88
10.45
10.31
69
173.34
Bookvalue per sh¥
83.83
80.78
79.20
89.61
96.95
96.46
95.76
103.62
115.45
178.79
215.81
5.20%
4.04%
—
325.28
FCF per share¥
185.72
193.96
197.71
230.12
252.97
285.22
310.30
366.24
353.04
115.29
299.19
8.94%
8.89%
—
145.11
Dividend per sh¥
225.41
238.78
238.42
268.98
267.77
264.89
269.73
278.43
331.84
220.50
109.15
4.29%
5.37%
—
15.89
Div yield (avg)%
20.27
18.79
17.73
14.92
16.90
15.27
16.95
17.72
17.59
10.84
4.80
16.95
17.57
22
14.38
Payout ratio%
20.15
18.62
19.40
19.92
20.40
23.00
25.90
24.62
23.36
10.90
12.47
23.36
20.28
6
1.979
Shares (diluted)M
2.563
2.672
2.773
3.130
3.013
3.084
3.142
3.019
2.791
2.049
1.988
(2.27%)
1.74%
37
10.75
Buyback yield%
16.30
15.48
14.86
16.61
13.74
12.41
13.41
14.18
15.97
25.83
24.64
13.74
14.59
33
0.538
D/E ratiox
0.705
0.735
0.768
0.823
0.815
0.778
0.751
0.778
0.775
1.503
0.411
0.778
0.771
81
144.4
Enterprise value¥M
341.4
358.7
317.0
315.2
333.8
353.2
347.1
335.3
354.9
348.3
208.7
2.40%
(2.01%)
12
455.3
LT debt¥M
522.8
523.5
479.7
470.4
487.8
520.7
512.6
471.1
487.8
126.3
70.97
0.73%
0.33%
56
Revenue
¥765.1M
9.53%
1.00×
Cost of revenue
¥497.6M
9.25%
0.97×
Operating expenses
¥120.3M
10.41%
1.08×
Property and equipment
18.50%
Cash and investments
14.72%