141.5
Revenue¥M
98.28
101.0
104.9
105.5
109.1
112.7
113.2
116.9
116.9
121.4
149.5
2.16%
2.22%
62
3.32
Revenue growth%
32.74
30.74
33.40
35.67
35.35
33.59
34.22
32.12
31.15
30.23
8.20
32.12
33.07
90
24.61
Gross margin%
27.04
26.27
24.36
21.62
18.99
17.27
19.33
20.68
19.45
17.88
17.55
19.33
20.07
92
21.31
Operating margin%
6.66
4.20
2.78
0.67
2.24
1.93
0.40
0.40
1.39
0.42
7.61
0.42
1.66
26
4.51
Net margin%
25.39
25.83
27.35
25.13
22.53
24.78
23.01
24.15
25.05
26.29
11.37
24.78
25.09
51
11.23
P/E ratio (avg)x
21.03
21.08
19.74
21.81
22.11
25.39
25.87
28.06
27.58
28.74
36.42
27.58
23.75
19
33.10
EV/EBITx
18.02
19.18
17.47
14.94
15.48
14.31
13.14
12.13
12.82
11.32
17.27
12.82
14.62
45
25.44
FCF yield (avg)%
11.09
11.54
8.89
10.19
12.69
15.57
14.35
14.19
16.74
15.80
27.82
15.57
13.44
28
11.39
FCF margin%
9.09
8.88
8.35
7.32
6.22
4.05
2.55
3.88
4.23
5.31
18.57
4.05
5.77
62
1.063
FCF / Net incomex
2.759
2.861
2.856
3.033
3.135
2.934
3.294
3.608
3.663
3.345
1.529
3.345
3.084
46
26.33
ROIC%
8.50
7.63
5.80
7.82
7.50
6.58
9.13
8.56
7.28
7.77
29.78
7.77
7.70
15
19.17
Return on equity%
10.42
12.97
14.50
13.99
15.95
13.46
14.39
14.08
15.61
18.19
29.97
14.39
14.23
66
4.30
Return on assets%
23.84
25.61
27.87
27.44
30.16
27.59
26.97
26.58
24.44
23.73
18.04
26.58
26.77
11
0.37
EPS¥
0.28
0.29
0.34
0.38
0.42
0.41
0.41
0.50
0.54
0.60
0.38
7.47%
8.10%
—
14.86
EPS growth%
16.54
17.24
19.18
19.68
21.62
21.22
23.24
20.77
18.36
20.05
6.88
20.77
19.87
65
0.17
Bookvalue per sh¥
0.32
0.37
0.38
0.40
0.44
0.41
0.48
0.50
0.55
0.63
0.32
7.75%
7.03%
—
0.07
FCF per share¥
0.26
0.26
0.24
0.27
0.28
0.28
0.29
0.30
0.34
0.33
0.17
3.19%
3.16%
—
0.07
Dividend per sh¥
0.65
0.63
0.74
0.75
0.80
0.89
1.04
1.13
1.16
1.15
0.36
7.55%
7.44%
—
4.48
Div yield (avg)%
12.31
13.54
15.48
17.29
18.12
20.62
23.14
23.04
24.30
27.13
22.01
23.14
19.37
18
2.31
Payout ratio%
18.63
21.55
21.00
23.12
22.75
22.55
21.90
20.72
17.94
18.19
29.52
20.72
21.27
31
234.0
Shares (diluted)M
337.5
384.7
387.6
433.8
445.5
481.4
468.4
547.5
572.5
572.0
230.3
5.13%
6.73%
26
6.98
Buyback yield%
26.12
26.32
25.83
26.36
25.32
23.96
25.90
25.41
27.31
30.11
24.75
25.90
26.01
5
0.938
D/E ratiox
1.073
1.074
1.215
1.388
1.422
1.568
1.796
2.089
2.229
2.553
0.807
2.089
1.495
79
19.07
Enterprise value¥M
73.31
74.85
81.04
77.88
75.44
79.81
79.52
83.32
85.32
87.73
71.29
3.06%
2.47%
72
66.04
LT debt¥M
37.07
42.51
43.19
47.66
53.47
52.02
59.79
66.52
73.35
83.52
42.57
9.33%
7.77%
69
Revenue
¥121.4M
2.22%
1.00×
Cost of revenue
¥74.86M
2.06%
0.98×
Operating expenses
¥17.00M
2.32%
1.01×
Property and equipment
15.79%