71.59
Revenue¥M
472.5
498.1
529.4
555.5
573.1
585.7
613.3
627.6
653.9
676.2
78.96
3.37%
4.32%
63
21.50
Revenue growth%
9.69
11.13
13.29
10.47
9.28
10.35
11.02
9.53
9.36
6.46
9.45
9.53
10.02
45
15.80
Gross margin%
14.89
17.12
18.11
19.64
19.08
22.04
21.46
18.52
18.90
16.51
18.39
18.90
18.71
80
7.02
Operating margin%
21.51
21.33
21.30
19.21
19.87
20.99
21.02
19.84
21.82
22.91
10.97
21.02
21.16
22
23.46
Net margin%
23.73
23.58
26.58
24.29
25.37
27.51
27.76
28.23
30.22
31.91
4.53
28.23
27.05
79
25.43
P/E ratio (avg)x
37.07
35.08
39.44
44.92
48.12
45.73
48.91
51.88
59.77
58.19
15.89
51.88
46.92
27
29.86
EV/EBITx
21.22
24.15
25.30
26.09
27.59
29.79
34.77
40.60
47.80
53.21
15.38
40.60
28.69
10
8.20
FCF yield (avg)%
4.22
6.09
6.97
9.29
9.90
8.19
6.48
7.79
8.89
11.00
8.20
8.19
7.99
90
16.00
FCF margin%
26.28
28.67
28.56
31.30
29.42
27.71
27.93
29.69
27.67
29.47
6.94
27.93
28.62
46
1.021
FCF / Net incomex
0.815
0.882
0.790
0.725
0.762
0.703
0.763
0.822
0.850
0.929
1.210
0.822
0.803
66
27.40
ROIC%
7.53
7.78
6.63
4.57
1.69
0.40
0.40
0.40
0.40
0.40
21.21
0.40
1.05
57
14.31
Return on equity%
17.41
15.21
14.25
16.35
16.65
14.98
13.95
16.32
18.12
18.61
9.00
16.32
16.34
65
5.07
Return on assets%
4.37
3.38
3.94
3.71
3.15
3.72
1.66
0.40
1.22
0.57
25.83
1.22
3.26
54
0.88
EPS¥
2.25
2.36
2.29
2.45
2.21
1.99
1.90
1.86
1.83
1.66
0.94
(5.58%)
(2.29%)
—
19.20
EPS growth%
10.00
11.29
12.98
15.84
16.48
17.20
16.07
14.05
16.03
18.93
16.82
16.07
15.93
80
1.35
Bookvalue per sh¥
1.31
1.41
1.59
1.64
1.89
2.25
2.37
2.85
3.44
3.70
1.51
14.33%
12.38%
—
0.50
FCF per share¥
1.55
1.54
1.80
1.85
1.89
2.22
2.27
2.30
2.63
2.89
1.40
8.79%
7.22%
—
1.69
Dividend per sh¥
0.92
0.98
0.97
0.96
0.97
1.08
0.97
0.99
0.95
0.86
1.41
(2.26%)
0.25%
—
29.26
Div yield (avg)%
2.48
2.58
5.02
4.04
6.99
6.39
4.20
1.23
3.22
3.22
10.94
3.22
3.63
16
28.73
Payout ratio%
11.00
9.33
11.36
13.74
11.54
10.14
9.76
11.72
11.14
12.81
22.14
11.14
11.25
44
134.9
Shares (diluted)M
94.35
82.04
77.71
67.03
68.58
59.74
53.68
49.10
41.92
44.65
134.5
(8.22%)
(8.67%)
92
8.61
Buyback yield%
11.90
14.03
11.72
10.25
9.39
8.82
8.87
9.85
10.03
10.25
27.19
9.85
10.14
94
0.377
D/E ratiox
0.903
0.790
0.841
0.809
0.763
0.723
0.677
0.704
0.765
0.843
0.642
0.723
0.777
89
198.0
Enterprise value¥M
268.1
289.9
262.3
280.0
286.3
266.8
247.1
211.4
213.1
190.5
146.9
(7.83%)
(4.19%)
26
210.3
LT debt¥M
93.10
102.7
101.6
96.56
91.30
94.68
103.0
99.09
110.7
111.4
69.31
4.06%
1.68%
21
Revenue
¥676.2M
4.32%
1.00×
Cost of revenue
¥426.6M
3.99%
0.97×
Operating expenses
¥90.65M
5.57%
1.13×
Property and equipment
21.84%
Return on capital
174.69%
Spread over hurdle
164.52%