333.0
Revenue¥M
298.8
321.9
340.7
364.1
383.6
400.5
414.4
437.2
458.0
471.8
369.9
4.23%
5.09%
16
29.02
Revenue growth%
20.04
19.84
18.47
16.72
17.94
16.10
18.47
17.58
17.15
15.56
14.11
17.15
17.76
43
8.56
Gross margin%
17.71
15.92
18.69
16.34
16.33
13.76
15.88
12.90
12.32
12.97
16.55
12.97
15.90
46
13.33
Operating margin%
32.97
30.07
32.06
33.33
31.18
30.33
32.18
32.20
30.20
28.05
7.77
30.33
31.62
61
15.40
Net margin%
21.61
20.07
21.01
23.97
23.64
21.62
22.06
21.16
22.02
24.29
17.31
22.02
21.82
76
20.96
P/E ratio (avg)x
6.906
6.681
6.912
7.309
8.697
9.024
9.503
10.80
11.95
14.26
9.833
10.80
8.861
88
35.32
EV/EBITx
13.47
14.20
13.18
12.20
11.17
11.21
11.80
12.01
10.86
11.68
24.70
11.68
11.90
35
21.99
FCF yield (avg)%
16.86
14.49
13.64
16.29
19.15
18.02
17.24
14.50
16.77
19.34
7.09
17.24
16.82
18
18.90
FCF margin%
11.27
9.42
10.26
12.21
12.05
13.91
11.80
13.44
10.54
10.21
13.04
11.80
11.54
23
0.408
FCF / Net incomex
0.585
0.636
0.598
0.624
0.583
0.606
0.549
0.588
0.534
0.489
0.852
0.549
0.587
10
2.08
ROIC%
23.71
21.70
20.72
22.40
20.59
21.93
21.55
21.34
19.49
16.52
27.42
21.34
21.44
11
4.07
Return on equity%
2.90
2.86
1.11
2.61
5.22
3.72
6.07
4.93
6.84
9.13
17.00
6.07
4.33
85
5.94
Return on assets%
0.40
2.42
4.85
3.49
3.43
4.20
3.80
3.18
4.47
2.72
4.27
3.80
3.46
93
0.25
EPS¥
0.23
0.24
0.27
0.25
0.27
0.26
0.26
0.29
0.32
0.30
0.27
2.40%
3.09%
—
18.40
EPS growth%
4.19
5.16
4.97
6.88
6.44
5.28
6.98
4.71
6.09
8.56
21.02
6.09
5.69
60
0.63
Bookvalue per sh¥
0.74
0.64
0.59
0.57
0.57
0.52
0.50
0.53
0.53
0.49
0.22
(2.81%)
(3.50%)
—
0.42
FCF per share¥
0.26
0.28
0.30
0.32
0.32
0.30
0.28
0.31
0.32
0.30
0.56
(0.94%)
1.50%
—
0.44
Dividend per sh¥
0.78
0.89
1.00
1.08
1.18
1.32
1.29
1.39
1.40
1.37
0.69
3.00%
6.66%
—
5.33
Div yield (avg)%
9.35
9.99
11.14
12.22
9.39
10.81
9.60
8.97
7.64
6.08
25.38
8.97
9.49
69
5.71
Payout ratio%
9.18
8.33
7.70
6.41
6.47
6.31
5.75
7.96
8.42
10.06
4.93
7.96
7.83
38
199.8
Shares (diluted)M
217.8
234.6
235.8
251.6
265.3
283.1
259.3
270.6
262.1
254.1
203.9
(0.86%)
1.04%
68
21.01
Buyback yield%
28.00
28.25
30.53
31.50
31.29
33.60
35.27
37.51
36.44
34.25
27.84
35.27
32.55
43
0.873
D/E ratiox
1.048
1.099
0.962
0.876
0.858
0.878
0.929
0.932
0.852
0.864
0.957
0.878
0.903
69
211.7
Enterprise value¥M
251.3
257.3
263.0
274.6
273.1
256.5
219.4
224.3
230.2
241.6
262.1
(2.42%)
(0.72%)
87
212.5
LT debt¥M
89.21
78.18
70.15
65.29
72.16
73.39
67.27
68.27
68.10
59.22
259.3
(3.88%)
(4.59%)
58
Revenue
¥471.8M
5.09%
1.00×
Cost of revenue
¥303.6M
5.03%
0.99×
Operating expenses
¥106.9M
4.85%
0.98×
Property and equipment
15.02%