132.8
Revenue¥M
243.7
266.1
288.0
311.7
343.8
377.5
418.1
456.6
506.6
557.3
145.3
10.15%
9.31%
87
24.86
Revenue growth%
9.99
10.73
8.50
10.32
12.39
10.59
13.34
14.70
12.07
12.95
25.52
12.95
11.40
32
21.12
Gross margin%
21.69
20.28
20.54
17.86
18.98
20.97
23.86
25.99
28.69
26.57
18.13
25.99
21.33
70
24.32
Operating margin%
9.83
12.27
10.97
13.70
14.26
14.33
12.76
15.08
15.51
18.32
19.50
15.08
13.98
11
7.51
Net margin%
28.84
26.46
24.63
26.31
25.85
24.65
26.36
25.87
23.31
23.48
26.75
24.65
25.86
34
25.39
P/E ratio (avg)x
26.14
26.49
26.26
29.01
31.25
31.56
29.23
31.30
31.46
35.76
30.52
31.46
30.24
14
32.52
EV/EBITx
42.36
41.20
36.40
35.03
36.55
32.24
29.88
26.43
24.90
22.41
32.74
26.43
33.63
41
6.47
FCF yield (avg)%
19.30
17.90
17.86
20.79
23.26
21.88
22.24
19.32
17.29
17.25
8.27
19.32
19.31
35
21.43
FCF margin%
0.59
2.91
4.93
2.20
2.43
2.43
4.02
4.70
6.20
4.46
12.16
4.46
3.47
19
0.749
FCF / Net incomex
0.735
0.778
0.873
0.945
1.101
1.157
1.368
1.417
1.411
1.535
1.751
1.411
1.129
8
5.80
ROIC%
14.87
17.80
20.52
20.14
18.73
17.30
18.52
16.30
18.23
18.84
8.84
18.23
18.38
21
23.39
Return on equity%
4.03
2.90
3.90
6.61
5.14
2.28
3.81
5.48
3.64
1.61
20.67
3.64
3.85
66
28.10
Return on assets%
20.50
18.43
18.04
15.50
17.99
20.23
18.49
16.01
17.52
16.73
16.03
17.52
18.02
23
39.73
EPS¥
15.69
16.65
17.49
19.05
21.59
23.34
27.24
32.11
34.75
37.65
42.52
11.77%
9.88%
—
19.81
EPS growth%
29.43
30.41
29.34
27.34
28.77
27.81
27.59
29.57
27.02
25.96
15.13
27.59
28.29
52
11.41
Bookvalue per sh¥
61.92
71.86
82.10
92.38
93.56
97.45
93.14
94.02
103.55
106.66
36.41
2.66%
6.04%
—
18.09
FCF per share¥
63.66
67.56
70.83
77.66
79.59
86.67
79.20
76.30
81.71
91.37
46.59
2.80%
4.74%
—
10.33
Dividend per sh¥
28.90
25.12
22.99
20.52
17.78
15.06
14.54
14.92
15.69
16.53
37.11
(1.45%)
(6.79%)
—
2.89
Div yield (avg)%
9.98
12.46
10.81
13.40
11.19
13.77
14.94
14.59
13.64
10.84
18.90
13.77
12.93
50
21.57
Payout ratio%
29.57
28.85
29.92
30.59
31.75
29.57
30.43
29.21
27.79
26.35
26.52
29.21
29.57
65
9.171
Shares (diluted)M
6.716
6.050
5.715
5.197
4.684
5.161
5.426
5.160
5.404
5.631
9.172
3.75%
(1.96%)
22
11.31
Buyback yield%
27.55
25.33
28.13
27.98
26.37
29.31
29.28
30.13
27.77
27.53
5.16
29.28
27.87
44
0.401
D/E ratiox
0.350
0.320
0.313
0.283
0.308
0.337
0.314
0.332
0.345
0.333
1.712
0.333
0.326
95
0.495
Enterprise value¥B
0.521
0.537
0.574
0.567
0.607
0.692
0.793
0.788
0.932
1.083
0.386
12.29%
8.53%
31
282.5
LT debt¥M
360.8
362.5
374.5
405.6
462.7
477.9
554.9
622.3
689.8
668.3
497.0
7.63%
6.63%
66
Revenue
¥557.3M
9.31%
1.00×
Cost of revenue
¥320.1M
9.34%
1.00×
Operating expenses
¥102.3M
9.71%
1.04×
Cash and investments
16.32%
Property and equipment
15.12%