165.1
Revenue¥M
335.1
347.8
346.6
356.1
361.3
362.8
378.3
385.9
389.3
394.8
178.5
1.79%
1.91%
28
28.85
Revenue growth%
7.41
4.59
5.63
5.49
3.81
4.70
2.90
4.18
1.24
0.40
16.75
2.90
4.39
53
15.72
Gross margin%
14.92
15.95
13.29
15.52
16.20
18.33
21.27
23.45
25.19
27.72
25.19
23.45
17.26
80
2.60
Operating margin%
14.63
12.74
13.85
16.30
16.47
18.23
19.20
18.91
17.87
20.30
10.57
18.91
17.17
66
6.72
Net margin%
22.81
20.22
19.25
20.75
21.54
21.41
19.17
16.20
17.05
19.09
20.11
19.09
19.73
43
15.22
P/E ratio (avg)x
40.41
44.31
48.16
53.28
51.66
56.54
63.31
59.19
61.81
63.92
27.49
61.81
54.91
70
37.40
EV/EBITx
20.20
19.84
19.69
19.58
18.90
22.64
25.32
30.22
30.19
34.82
23.23
30.19
21.42
21
25.91
FCF yield (avg)%
11.98
11.07
9.65
12.02
11.14
12.71
12.10
12.40
12.06
9.76
2.97
12.10
12.00
42
22.89
FCF margin%
32.96
35.20
35.57
33.76
32.96
33.84
31.81
30.17
32.65
33.59
25.50
32.65
33.28
11
0.436
FCF / Net incomex
1.345
1.470
1.513
1.374
1.567
1.461
1.454
1.613
1.541
1.395
1.447
1.461
1.465
15
27.87
ROIC%
12.28
10.73
10.88
8.71
6.98
8.92
8.22
6.35
3.35
3.33
10.07
6.35
8.46
56
12.12
Return on equity%
6.18
4.68
2.09
3.77
5.21
8.14
7.37
10.36
7.94
6.75
6.63
7.94
6.46
49
8.56
Return on assets%
21.74
20.73
20.11
20.12
17.48
18.45
17.15
17.35
14.73
13.63
24.97
17.15
17.96
7
2.55
EPS¥
0.79
0.72
0.75
0.72
0.78
0.85
0.84
0.86
0.77
0.69
2.70
(2.53%)
(1.50%)
—
13.54
EPS growth%
27.02
29.88
31.30
31.69
31.09
31.99
31.71
31.02
29.08
30.52
14.98
31.02
31.06
69
0.78
Bookvalue per sh¥
0.42
0.38
0.35
0.33
0.30
0.28
0.24
0.22
0.23
0.22
1.20
(6.09%)
(6.23%)
—
2.45
FCF per share¥
2.63
3.10
3.37
3.77
4.45
4.46
4.38
4.47
4.62
4.65
0.54
0.91%
6.75%
—
2.30
Dividend per sh¥
1.16
1.21
1.12
1.23
1.38
1.40
1.55
1.74
1.61
1.66
1.85
3.69%
4.74%
—
20.71
Div yield (avg)%
25.23
24.01
24.69
27.32
29.50
26.74
25.33
27.43
26.23
27.45
2.28
26.74
26.49
49
15.11
Payout ratio%
6.30
9.06
11.41
11.04
9.40
9.30
10.14
7.27
7.31
8.19
3.97
8.19
9.18
41
64.83
Shares (diluted)M
91.13
86.30
84.32
80.63
92.72
102.1
95.88
93.27
102.0
118.3
61.72
5.00%
4.12%
52
20.39
Buyback yield%
14.03
16.44
17.50
16.59
16.18
16.43
19.04
16.33
18.85
16.82
3.09
16.82
16.51
24
0.246
D/E ratiox
1.102
1.267
1.344
1.388
1.347
1.547
1.811
2.088
2.074
2.018
0.254
2.018
1.468
14
167.3
Enterprise value¥M
365.5
418.9
451.9
438.7
501.7
528.2
622.5
682.8
778.2
797.0
33.65
9.70%
8.07%
51
93.26
LT debt¥M
24.41
27.19
27.08
27.54
32.35
34.58
38.06
41.19
44.99
43.77
57.09
6.23%
7.59%
15
Revenue
¥394.8M
1.91%
1.00×
Cost of revenue
¥236.6M
1.88%
1.00×
Operating expenses
¥95.43M
1.62%
0.97×
Goodwill & intangibles
17.75%
Property and equipment
16.48%