551.1
Revenue¥M
359.1
390.7
409.3
429.9
454.3
494.8
538.9
574.3
609.8
659.2
617.0
7.73%
6.77%
41
11.67
Revenue growth%
27.96
27.28
25.82
27.64
29.48
30.77
32.52
35.40
35.67
34.59
19.55
34.59
30.12
15
27.80
Gross margin%
31.37
32.10
34.81
36.13
37.24
37.88
35.10
33.16
33.85
33.81
21.24
33.85
34.33
37
11.36
Operating margin%
17.74
19.01
21.06
22.59
22.82
25.04
24.38
23.80
21.63
24.24
4.01
24.24
22.71
54
3.94
Net margin%
10.33
7.53
6.47
5.90
8.52
8.59
5.82
6.49
5.23
7.68
5.72
6.49
7.01
28
22.92
P/E ratio (avg)x
22.45
25.22
30.27
35.79
42.42
51.25
60.69
64.59
74.83
78.71
16.46
64.59
46.84
27
8.230
EV/EBITx
19.88
20.66
23.93
24.08
23.43
26.87
30.33
29.18
33.40
31.01
35.48
30.33
25.48
40
5.61
FCF yield (avg)%
17.28
18.07
19.95
21.52
23.20
23.55
26.36
29.06
32.04
31.72
24.72
29.06
23.38
36
9.27
FCF margin%
16.58
18.06
16.23
17.05
15.36
12.90
11.60
13.37
13.32
12.91
17.61
12.91
14.36
67
1.454
FCF / Net incomex
0.800
0.836
0.925
0.850
0.829
0.749
0.761
0.837
0.828
0.840
1.293
0.828
0.833
35
5.67
ROIC%
27.66
24.75
27.41
27.89
30.60
31.82
33.24
33.40
33.98
36.25
25.69
33.40
31.21
54
27.95
Return on equity%
15.21
17.30
15.67
14.64
14.26
12.38
12.71
11.01
12.71
14.43
13.31
12.71
14.35
28
6.93
Return on assets%
14.30
13.95
13.53
14.48
14.45
17.15
16.01
15.38
14.42
16.17
7.84
16.01
14.46
17
0.39
EPS¥
0.28
0.30
0.32
0.33
0.34
0.34
0.38
0.40
0.43
0.47
0.43
6.69%
4.87%
—
9.16
EPS growth%
3.54
5.42
5.46
7.04
9.09
10.86
11.97
13.28
13.71
11.80
20.10
11.97
9.97
12
0.50
Bookvalue per sh¥
0.84
0.84
0.87
0.98
0.99
1.16
1.38
1.51
1.57
1.70
0.41
11.42%
8.02%
—
0.13
FCF per share¥
0.99
1.05
1.06
1.13
1.20
1.17
1.25
1.23
1.34
1.44
0.27
3.72%
5.06%
—
0.32
Dividend per sh¥
0.57
0.55
0.55
0.50
0.45
0.45
0.43
0.38
0.37
0.38
0.34
(3.06%)
(2.83%)
—
22.55
Div yield (avg)%
21.66
23.57
23.23
25.63
24.52
22.98
23.89
22.26
25.11
22.31
14.59
22.98
23.40
39
13.87
Payout ratio%
18.24
18.94
18.74
17.30
18.24
17.27
16.55
16.55
17.79
16.14
29.95
16.55
17.55
83
1.259
Shares (diluted)B
1.775
1.844
1.919
2.217
2.565
2.968
3.036
3.584
4.253
4.876
1.267
13.71%
11.41%
86
16.83
Buyback yield%
23.25
25.69
27.83
29.71
31.53
31.13
32.76
30.39
27.89
26.13
17.32
30.39
28.80
6
0.276
D/E ratiox
1.369
1.563
1.806
1.921
2.147
2.382
2.554
2.600
2.652
2.648
0.818
2.600
2.265
93
0.119
Enterprise value¥B
0.746
0.715
0.691
0.813
0.927
0.916
1.062
1.164
1.357
1.587
0.538
11.36%
7.56%
59
277.3
LT debt¥M
491.4
533.1
560.0
604.9
576.8
564.0
538.1
538.6
632.7
697.7
59.98
3.88%
3.29%
58
Revenue
¥659.2M
6.77%
1.00×
Cost of revenue
¥409.4M
6.71%
0.99×
Operating expenses
¥95.90M
7.29%
1.05×
Property and equipment
18.84%
Goodwill & intangibles
15.17%
Spread over hurdle
20.64%