302.8
Revenue¥M
264.1
269.0
281.8
291.5
310.4
321.2
333.8
355.4
364.7
387.0
317.5
4.51%
4.27%
40
23.92
Revenue growth%
10.33
7.50
9.88
7.93
6.62
9.46
9.93
7.82
9.55
6.78
4.93
9.46
8.70
7
2.37
Gross margin%
21.48
21.44
23.91
24.25
21.98
20.98
21.57
18.64
20.85
22.56
21.18
20.98
21.53
27
12.94
Operating margin%
10.19
7.96
6.80
6.31
7.93
7.21
4.96
5.67
3.72
4.98
11.20
4.98
6.56
88
28.41
Net margin%
24.39
21.51
18.82
17.43
15.13
17.96
18.78
20.30
22.83
22.99
25.03
20.30
19.56
6
28.33
P/E ratio (avg)x
16.59
14.51
13.83
12.55
11.83
11.82
10.65
9.724
8.914
8.327
30.50
9.724
11.82
45
6.109
EV/EBITx
39.04
45.16
49.13
47.68
45.55
44.85
46.15
51.42
59.79
58.42
8.983
51.42
46.92
12
4.03
FCF yield (avg)%
30.04
29.64
30.69
33.26
35.56
33.22
30.99
31.31
29.56
29.67
22.25
30.99
30.84
79
4.21
FCF margin%
30.71
32.79
29.87
27.38
29.67
32.28
31.04
28.80
27.12
25.34
7.72
28.80
29.77
8
0.121
FCF / Net incomex
3.304
3.674
4.116
4.591
5.115
5.113
5.719
6.512
7.536
8.699
1.287
6.512
5.114
89
23.65
ROIC%
5.52
5.23
3.96
5.86
3.33
4.39
6.97
5.96
4.13
6.01
18.91
5.96
5.37
81
11.63
Return on equity%
21.91
19.03
21.44
23.37
25.72
23.41
22.71
20.37
18.93
21.47
8.83
21.47
21.69
37
7.65
Return on assets%
29.89
27.38
24.42
23.47
25.21
23.69
22.75
23.67
21.89
20.60
4.28
22.75
23.68
48
8.16
EPS¥
33.01
35.25
34.86
34.86
37.83
36.82
40.24
43.03
46.36
50.34
8.83
5.88%
5.41%
—
25.59
EPS growth%
30.37
28.93
26.13
26.84
28.40
26.00
28.28
28.42
29.25
27.27
6.87
28.28
28.34
12
16.87
Bookvalue per sh¥
24.99
24.90
27.24
31.78
30.40
34.72
39.97
42.54
48.41
53.98
32.01
12.17%
9.07%
—
13.95
FCF per share¥
20.13
23.95
27.12
26.57
27.45
27.63
32.56
38.24
44.83
43.11
57.11
9.45%
8.50%
—
13.78
Dividend per sh¥
50.64
60.25
71.93
80.75
89.56
92.83
97.15
94.85
94.46
110.93
50.06
4.37%
8.96%
—
5.94
Div yield (avg)%
17.68
16.84
15.38
14.33
14.93
15.66
17.39
20.14
17.85
19.30
20.17
17.85
17.11
67
5.82
Payout ratio%
1.56
2.64
0.42
0.40
0.40
0.40
2.94
2.61
3.31
5.38
14.33
2.94
2.08
14
4.394
Shares (diluted)M
4.087
4.067
4.237
4.480
3.889
3.602
3.296
3.572
3.446
3.544
4.382
(1.84%)
(0.81%)
52
12.77
Buyback yield%
10.89
11.02
12.21
14.42
12.86
13.18
14.64
12.60
15.47
14.60
7.44
14.60
13.02
81
0.931
D/E ratiox
1.165
1.221
1.292
1.102
1.192
1.228
1.292
1.290
1.213
1.147
0.513
1.228
1.217
90
206.9
Enterprise value¥M
37.92
40.76
47.19
46.48
55.02
60.08
65.44
74.33
86.51
91.88
65.08
10.80%
10.52%
50
0.079
LT debt¥B
0.431
0.511
0.504
0.580
0.590
0.643
0.720
0.782
0.894
1.064
0.299
12.50%
10.37%
59
Revenue
¥387.0M
4.27%
1.00×
Cost of revenue
¥266.0M
4.33%
1.01×
Operating expenses
¥46.45M
4.56%
1.03×
Property and equipment
14.73%
Goodwill & intangibles
14.71%