59.51
Revenue¥M
169.9
177.5
186.8
199.5
205.9
210.9
217.0
225.5
240.2
252.2
61.85
4.14%
4.37%
9
2.45
Revenue growth%
9.77
12.16
11.56
11.59
8.69
10.62
9.25
9.56
11.70
9.87
2.99
9.87
10.25
54
14.10
Gross margin%
16.71
19.02
18.69
17.23
15.79
18.75
16.80
14.49
17.46
14.56
15.00
16.80
17.02
66
2.53
Operating margin%
21.74
24.61
24.86
24.86
26.45
24.41
25.11
26.52
24.19
22.08
21.78
24.41
24.73
53
2.69
Net margin%
28.65
30.55
28.31
29.90
30.83
33.54
30.96
32.27
33.09
33.62
21.90
33.09
30.89
80
22.71
P/E ratio (avg)x
19.12
18.80
19.79
20.71
20.56
22.93
22.38
20.89
21.93
21.44
8.270
21.93
20.80
62
8.757
EV/EBITx
30.55
29.88
32.56
36.19
38.43
39.50
39.37
42.74
49.17
55.58
12.93
42.74
38.90
13
6.18
FCF yield (avg)%
4.93
3.27
0.99
1.92
1.36
0.40
0.40
1.70
0.90
0.40
27.34
0.40
1.18
87
4.17
FCF margin%
8.12
10.63
8.36
8.50
8.11
9.10
8.64
9.31
7.44
9.38
28.04
9.10
8.57
52
0.141
FCF / Net incomex
0.777
0.808
0.877
0.776
0.740
0.663
0.589
0.590
0.569
0.542
1.090
0.589
0.701
75
24.47
ROIC%
26.74
27.45
28.80
26.01
25.95
24.03
24.61
27.46
29.24
28.73
13.21
27.46
27.09
45
29.56
Return on equity%
14.91
16.54
19.25
21.26
18.26
19.10
16.63
18.64
17.72
18.94
27.76
18.64
18.45
53
21.82
Return on assets%
7.02
9.52
10.59
11.11
10.77
11.28
13.21
11.19
9.75
12.39
23.95
11.28
10.94
39
1.09
EPS¥
1.20
1.17
1.21
1.15
1.33
1.27
1.26
1.24
1.17
1.19
1.17
(2.20%)
0.69%
—
6.93
EPS growth%
8.42
9.43
9.40
11.35
10.83
10.85
9.30
10.63
9.24
11.86
24.42
10.63
10.03
41
0.50
Bookvalue per sh¥
0.89
0.99
1.03
0.97
1.03
1.12
1.14
1.16
1.04
1.04
2.50
0.15%
1.21%
—
2.23
FCF per share¥
3.61
3.95
4.01
3.90
4.28
5.02
5.53
5.65
5.52
5.87
0.80
6.53%
6.19%
—
2.33
Dividend per sh¥
0.92
0.92
0.95
0.94
0.87
0.84
0.97
1.07
1.17
1.20
0.98
6.67%
4.05%
—
28.85
Div yield (avg)%
28.14
26.18
29.10
28.43
25.89
25.57
26.81
29.26
27.51
25.36
7.62
26.81
27.16
74
11.93
Payout ratio%
24.75
27.68
30.38
33.22
31.66
30.62
29.18
27.43
29.72
28.31
29.61
29.18
29.45
83
61.13
Shares (diluted)M
42.82
42.99
43.46
42.77
41.28
40.37
35.92
32.23
31.02
30.27
58.88
(6.01%)
(3.52%)
87
3.05
Buyback yield%
22.72
21.23
23.82
25.84
24.09
23.80
23.59
23.95
22.13
20.89
28.77
23.59
23.69
42
0.977
D/E ratiox
0.137
0.144
0.151
0.156
0.161
0.165
0.148
0.146
0.146
0.147
0.577
0.147
0.147
42
154.5
Enterprise value¥M
25.30
27.33
25.11
24.06
23.94
26.51
29.92
33.36
30.55
32.71
64.64
6.44%
3.20%
46
81.98
LT debt¥M
162.8
165.6
180.7
217.4
242.1
276.6
284.6
292.1
326.9
334.6
44.27
6.68%
8.14%
77
Revenue
¥252.2M
4.37%
1.00×
Cost of revenue
¥114.7M
4.45%
1.01×
Operating expenses
¥58.53M
4.28%
0.99×
Property and equipment
16.40%
Spread over hurdle
58.81%