220.2
Revenue¥M
462.1
477.7
485.1
498.2
526.9
550.2
555.2
578.5
606.6
628.2
234.0
3.58%
3.22%
84
20.69
Revenue growth%
28.68
29.68
32.26
32.70
35.64
34.89
37.18
37.60
38.25
38.26
17.15
37.60
35.27
55
29.20
Gross margin%
2.95
1.24
2.23
4.61
7.27
10.19
10.34
7.55
6.07
5.69
5.13
7.55
5.88
90
23.74
Operating margin%
9.84
7.38
4.68
4.70
5.90
8.73
7.32
7.98
6.94
8.32
11.01
7.98
7.35
9
29.20
Net margin%
7.72
7.16
7.26
7.12
6.37
7.55
10.24
10.89
12.64
10.37
26.63
10.37
7.63
91
23.15
P/E ratio (avg)x
13.95
14.57
16.10
16.33
16.45
17.39
17.73
19.41
21.46
24.87
22.49
19.41
16.92
56
13.60
EV/EBITx
9.452
10.04
9.740
10.00
11.27
11.42
10.81
9.785
10.91
10.95
31.20
10.91
10.43
10
29.05
FCF yield (avg)%
14.44
12.46
14.61
16.11
18.45
18.83
20.10
20.40
20.46
20.12
19.68
20.12
18.64
54
27.59
FCF margin%
19.77
21.00
23.55
25.76
25.64
24.47
24.29
24.84
23.13
24.47
19.49
24.47
24.38
64
0.653
FCF / Net incomex
0.851
0.787
0.892
0.893
0.918
0.930
0.941
0.905
0.857
0.932
1.308
0.930
0.899
67
8.82
ROIC%
6.42
8.32
6.74
5.57
3.68
4.48
3.49
2.51
0.40
0.40
12.49
2.51
4.08
79
6.15
Return on equity%
21.04
22.49
23.69
25.90
25.07
22.48
19.55
21.50
20.61
17.95
21.09
20.61
21.99
59
13.20
Return on assets%
23.63
22.23
20.82
21.12
22.76
20.44
19.69
19.21
21.01
18.80
26.23
19.69
20.91
40
720.00
EPS¥
220.06
222.62
209.54
226.82
206.99
204.49
210.46
223.58
233.48
222.84
740.55
1.49%
(0.84%)
—
12.32
EPS growth%
9.60
8.90
10.82
10.62
12.69
12.67
12.54
11.20
13.47
16.01
13.08
12.67
11.87
39
254.92
Bookvalue per sh¥
178.82
176.17
166.98
150.21
142.57
134.52
132.24
116.90
109.99
97.97
797.70
(7.23%)
(5.77%)
—
414.62
FCF per share¥
734.65
664.27
668.61
636.40
563.75
596.62
648.00
682.12
609.77
620.17
481.70
1.93%
(1.70%)
—
333.99
Dividend per sh¥
1,229
1,364
1,332
1,383
1,370
1,463
1,623
1,865
1,977
2,313
629.74
11.04%
8.48%
—
6.14
Div yield (avg)%
19.36
20.43
18.99
18.44
16.93
15.39
16.88
14.35
13.77
14.21
6.17
14.35
16.90
26
6.26
Payout ratio%
24.93
23.35
21.96
19.95
20.19
18.74
17.48
18.04
19.31
20.98
17.18
18.74
20.07
90
0.574
Shares (diluted)M
0.549
0.607
0.575
0.595
0.648
0.659
0.585
0.521
0.498
0.506
0.599
(4.82%)
(0.04%)
76
9.42
Buyback yield%
23.25
25.10
26.93
28.16
27.08
27.73
25.50
23.28
24.41
22.94
12.45
24.41
25.30
34
0.215
D/E ratiox
0.229
0.218
0.228
0.257
0.242
0.265
0.272
0.264
0.257
0.279
0.351
0.265
0.257
44
167.9
Enterprise value¥M
84.88
86.98
94.39
88.62
92.21
85.30
85.87
96.25
86.53
87.20
100.0
(1.11%)
(0.28%)
26
503.8
LT debt¥M
442.0
437.9
511.6
505.7
548.0
598.6
660.0
628.1
663.2
681.7
193.4
4.46%
6.15%
34
Revenue
¥628.2M
3.22%
1.00×
Cost of revenue
¥399.3M
3.29%
1.01×
Operating expenses
¥84.15M
3.80%
1.06×
Cash and investments
17.88%
Property and equipment
17.31%