654.4
Revenue¥M
425.3
454.8
479.5
506.1
544.8
571.2
610.5
636.9
683.9
732.0
711.0
6.09%
6.49%
18
3.09
Revenue growth%
23.61
23.77
25.75
28.43
26.19
26.50
24.80
24.58
24.41
23.73
25.67
24.58
24.69
51
17.73
Gross margin%
20.19
19.83
21.36
23.85
21.75
24.65
26.85
24.46
24.87
24.14
28.73
24.65
24.00
49
11.29
Operating margin%
7.25
4.32
5.83
3.67
2.60
3.07
3.33
6.15
7.84
5.84
24.59
5.84
5.07
94
14.66
Net margin%
9.20
10.87
13.53
15.09
13.08
11.26
11.72
11.67
13.67
11.50
9.56
11.67
11.70
75
34.29
P/E ratio (avg)x
24.30
24.69
26.25
26.44
25.18
22.95
24.68
24.05
21.98
19.99
15.23
22.95
24.49
79
20.66
EV/EBITx
36.49
35.07
35.02
35.29
41.51
45.20
46.35
47.04
52.96
52.48
20.23
47.04
43.35
70
10.84
FCF yield (avg)%
27.82
27.95
27.46
25.98
26.01
27.19
27.63
25.72
23.20
25.79
8.34
25.79
26.60
93
2.89
FCF margin%
4.51
6.01
3.02
2.04
0.40
0.40
0.40
0.40
0.40
0.40
28.62
0.40
0.40
38
0.328
FCF / Net incomex
0.993
1.050
1.077
0.927
0.810
0.830
0.718
0.633
0.689
0.676
1.114
0.689
0.820
82
6.80
ROIC%
19.82
21.46
18.83
21.81
21.16
22.10
25.00
23.22
22.70
21.66
22.61
22.70
21.74
14
16.16
Return on equity%
19.28
21.13
21.68
19.48
21.38
20.97
19.51
18.78
17.25
18.91
19.01
18.91
19.50
21
9.38
Return on assets%
22.66
23.84
22.20
21.12
19.93
20.38
22.50
22.31
21.62
19.92
11.72
21.62
21.91
56
98.78
EPS¥
85.22
93.97
100.72
112.82
122.04
120.02
131.22
136.63
130.60
146.31
102.98
3.69%
6.53%
—
28.25
EPS growth%
19.38
19.70
20.70
18.84
19.01
16.27
15.18
18.07
17.20
15.91
11.50
16.27
18.46
14
235.20
Bookvalue per sh¥
429.29
471.49
487.79
561.41
622.91
647.45
711.10
699.46
821.74
941.70
77.49
8.62%
8.40%
—
163.21
FCF per share¥
207.12
239.26
240.63
281.39
266.62
265.72
257.13
301.40
282.79
280.22
247.21
1.00%
4.69%
—
183.49
Dividend per sh¥
381.10
379.17
436.52
403.63
373.75
354.56
366.37
412.92
471.73
535.68
280.66
7.46%
4.14%
—
29.08
Div yield (avg)%
12.08
13.69
13.16
11.95
11.17
10.84
11.60
9.09
6.17
3.87
16.15
9.09
11.38
39
10.54
Payout ratio%
11.06
9.66
11.59
11.20
8.37
8.18
10.59
8.98
8.23
8.20
29.55
8.23
9.32
28
1.459
Shares (diluted)M
1.596
1.770
1.839
1.788
1.658
1.804
1.734
1.835
1.920
2.059
1.474
4.43%
2.80%
93
17.21
Buyback yield%
27.45
27.79
25.27
27.49
28.67
25.72
26.19
24.14
22.67
24.38
18.15
24.38
25.96
67
1.130
D/E ratiox
0.444
0.391
0.399
0.343
0.366
0.366
0.357
0.321
0.329
0.351
1.265
0.351
0.362
46
108.7
Enterprise value¥M
841.9
790.6
810.2
764.0
737.3
766.8
749.1
825.2
883.7
888.6
638.8
3.81%
0.28%
71
826.8
LT debt¥M
409.5
391.4
351.2
338.5
371.7
330.3
345.3
301.5
317.5
344.3
296.1
(1.52%)
(1.73%)
90
Revenue
¥732.0M
6.49%
1.00×
Cost of revenue
¥398.6M
6.40%
0.99×
Operating expenses
¥180.0M
6.70%
1.02×
Property and equipment
18.01%
Goodwill & intangibles
15.23%