167.7
Revenue¥M
202.3
217.7
234.7
256.2
281.4
302.8
324.7
355.9
379.3
414.2
176.3
8.04%
8.36%
58
23.90
Revenue growth%
19.74
19.93
18.66
17.93
18.51
20.20
23.05
21.82
23.91
25.84
9.89
23.05
20.06
73
21.47
Gross margin%
24.54
22.38
19.39
17.12
19.46
21.75
20.11
19.37
22.12
21.92
5.23
21.75
20.93
35
8.72
Operating margin%
16.60
16.47
17.12
17.45
19.03
16.43
16.68
15.10
12.32
12.48
10.31
15.10
16.53
90
8.56
Net margin%
3.98
3.24
2.82
2.51
3.56
0.91
0.40
2.12
1.62
1.37
8.91
1.37
2.32
17
31.26
P/E ratio (avg)x
8.051
7.988
7.544
7.591
8.214
8.671
9.082
8.096
7.577
7.384
10.99
8.096
8.020
37
33.87
EV/EBITx
15.37
16.87
19.17
21.96
20.64
22.90
24.44
27.23
25.62
25.88
25.58
25.62
22.43
85
19.88
FCF yield (avg)%
14.54
12.62
10.86
11.34
12.98
14.27
13.22
10.74
12.17
11.10
10.19
12.17
12.39
85
26.50
FCF margin%
15.61
17.18
18.00
15.50
14.58
13.76
14.22
12.80
10.83
12.05
19.05
12.80
14.40
85
1.447
FCF / Net incomex
1.090
1.033
1.013
1.022
1.083
1.075
1.024
1.024
1.098
1.120
1.224
1.075
1.054
71
27.85
ROIC%
20.44
20.45
18.20
19.45
18.48
19.87
22.75
23.69
23.79
25.15
12.84
23.69
20.45
27
5.75
Return on equity%
23.70
24.22
24.02
26.11
25.72
27.71
30.17
28.93
28.16
27.02
8.93
28.16
26.56
68
4.80
Return on assets%
36.68
35.81
36.08
37.89
37.73
36.58
35.10
37.64
39.70
38.54
19.64
37.64
37.16
22
0.13
EPS¥
0.18
0.16
0.17
0.16
0.17
0.16
0.18
0.18
0.19
0.20
0.13
4.26%
0.66%
—
18.88
EPS growth%
27.06
28.04
30.27
29.68
27.18
27.84
27.18
25.09
25.62
22.82
10.79
25.62
27.18
50
0.22
Bookvalue per sh¥
0.20
0.19
0.22
0.22
0.21
0.25
0.25
0.28
0.31
0.35
0.11
10.44%
5.85%
—
0.14
FCF per share¥
0.09
0.09
0.08
0.10
0.11
0.13
0.14
0.14
0.13
0.14
0.20
4.15%
4.92%
—
0.13
Dividend per sh¥
0.07
0.08
0.07
0.06
0.06
0.05
0.05
0.04
0.04
0.03
0.04
(11.31%)
(8.05%)
—
27.10
Div yield (avg)%
17.26
16.30
16.24
17.42
19.92
21.04
19.12
18.75
19.59
21.14
25.17
19.59
18.94
16
7.71
Payout ratio%
19.27
18.75
19.98
20.82
22.96
23.16
24.83
27.58
25.44
25.88
16.11
25.44
23.06
46
847.1
Shares (diluted)M
692.3
688.0
627.1
666.2
619.0
603.8
653.7
721.5
678.7
622.6
837.5
0.12%
(1.93%)
77
28.26
Buyback yield%
35.51
37.06
36.58
39.02
40.82
39.37
38.02
37.27
39.72
38.73
13.76
38.73
38.38
44
0.965
D/E ratiox
2.230
2.509
2.937
3.432
4.112
4.645
4.856
5.106
5.917
6.534
0.101
5.106
4.379
11
451.2
Enterprise value¥M
326.1
315.7
338.3
402.8
458.7
536.8
594.6
698.0
795.9
835.5
182.8
12.74%
9.82%
84
499.0
LT debt¥M
296.9
290.4
291.1
299.3
322.1
360.3
365.9
333.7
357.2
391.0
249.2
3.95%
2.51%
63
Revenue
¥414.2M
8.36%
1.00×
Cost of revenue
¥231.0M
8.17%
0.98×
Operating expenses
¥68.58M
8.37%
1.00×
Goodwill & intangibles
16.95%
Property and equipment
16.21%