73.16
Revenue¥M
316.2
316.1
327.1
327.4
331.3
343.6
352.0
363.9
378.1
389.3
78.28
3.28%
2.47%
19
25.68
Revenue growth%
31.66
34.08
34.24
32.03
32.22
34.10
35.50
36.63
37.11
40.03
16.67
36.63
34.17
89
13.21
Gross margin%
5.60
5.96
5.14
6.48
5.07
5.17
3.90
4.60
7.31
10.11
17.24
5.17
5.38
54
4.74
Operating margin%
15.21
14.49
14.88
12.81
12.56
10.29
8.92
10.02
9.70
8.71
6.83
9.70
11.43
78
17.19
Net margin%
19.96
17.92
15.70
13.38
13.30
13.89
15.63
15.94
16.82
15.85
21.36
15.85
15.78
36
23.69
P/E ratio (avg)x
46.04
52.22
50.78
53.75
54.16
63.99
75.38
88.80
93.33
95.00
6.975
88.80
59.07
82
10.09
EV/EBITx
17.08
15.47
13.45
12.77
14.00
12.31
12.32
13.58
13.34
12.19
23.26
12.32
13.40
61
17.26
FCF yield (avg)%
25.49
22.97
22.95
21.07
20.46
18.44
17.70
19.03
18.79
19.79
13.14
18.79
20.12
9
7.29
FCF margin%
37.18
40.03
40.18
39.88
42.51
39.61
41.86
44.45
43.56
44.56
24.36
43.56
41.02
56
1.001
FCF / Net incomex
2.352
2.391
2.718
3.130
3.228
3.234
3.645
3.666
3.904
4.072
0.682
3.666
3.231
61
13.09
ROIC%
6.11
3.63
1.17
3.33
4.34
7.12
7.22
6.79
5.38
7.55
2.03
7.12
5.74
50
20.62
Return on equity%
14.54
15.29
15.14
14.50
11.53
8.99
9.56
10.50
8.73
11.03
11.53
9.56
11.28
9
29.19
Return on assets%
23.72
22.66
23.00
22.03
24.11
24.82
22.98
22.70
22.37
21.11
23.12
22.70
22.84
5
0.23
EPS¥
0.26
0.29
0.33
0.37
0.35
0.35
0.39
0.41
0.44
0.48
0.25
6.35%
5.93%
—
27.88
EPS growth%
14.63
12.69
11.79
8.88
7.81
5.79
2.94
0.51
2.24
3.89
3.72
2.94
6.80
83
0.06
Bookvalue per sh¥
0.14
0.14
0.15
0.16
0.15
0.15
0.14
0.14
0.16
0.16
0.08
1.44%
2.98%
—
0.27
FCF per share¥
0.18
0.18
0.16
0.17
0.16
0.17
0.17
0.19
0.20
0.18
0.17
1.37%
(0.73%)
—
0.18
Dividend per sh¥
0.28
0.33
0.36
0.37
0.35
0.32
0.32
0.33
0.36
0.37
0.13
0.63%
2.48%
—
23.34
Div yield (avg)%
28.90
26.74
24.37
23.52
21.32
22.13
21.70
21.20
19.87
18.82
26.91
21.20
21.91
79
16.53
Payout ratio%
21.65
22.96
23.57
24.41
27.40
27.29
25.13
23.17
22.29
21.96
3.02
23.17
23.37
82
468.5
Shares (diluted)M
391.8
360.6
345.1
292.4
296.6
291.7
280.3
263.9
272.5
284.4
477.4
(0.84%)
(3.80%)
58
9.55
Buyback yield%
5.28
7.81
7.11
9.35
11.46
14.10
12.96
11.56
10.70
8.69
27.77
11.56
10.03
10
1.458
D/E ratiox
0.845
0.854
0.834
0.920
1.023
1.169
1.203
1.237
1.243
1.395
1.425
1.237
1.096
81
33.93
Enterprise value¥M
270.9
303.8
340.8
341.5
340.7
398.2
391.3
422.3
445.7
497.7
187.5
7.87%
7.88%
18
47.93
LT debt¥M
262.4
260.7
265.6
282.8
290.9
337.8
347.8
397.2
418.4
400.4
183.0
6.60%
3.88%
35
Revenue
¥389.3M
2.47%
1.00×
Cost of revenue
¥234.4M
2.40%
0.99×
Operating expenses
¥86.90M
3.16%
1.07×
Goodwill & intangibles
16.41%
Property and equipment
15.06%