407.2
Revenue¥M
280.1
291.5
310.9
332.8
360.8
384.7
409.9
426.4
453.9
493.0
419.5
6.44%
6.70%
41
20.82
Revenue growth%
22.57
21.89
19.85
22.18
23.21
25.50
25.82
23.70
25.16
25.14
17.98
25.16
23.45
59
28.96
Gross margin%
20.32
22.10
22.56
23.60
24.31
22.19
20.50
17.52
17.65
17.84
15.51
17.84
21.30
69
10.85
Operating margin%
16.20
14.60
13.74
12.65
13.01
13.98
12.30
11.94
14.75
12.91
19.41
12.91
13.38
50
13.44
Net margin%
32.46
29.60
30.39
33.25
30.90
30.31
32.55
30.20
28.70
28.39
29.99
30.20
30.35
52
19.53
P/E ratio (avg)x
37.80
40.89
38.50
37.21
37.71
38.23
40.92
46.01
50.77
53.30
29.32
46.01
39.69
27
32.22
EV/EBITx
32.89
32.49
36.03
36.49
36.11
34.72
34.00
31.57
31.84
29.93
19.17
31.84
33.45
94
15.60
FCF yield (avg)%
23.00
24.24
22.21
19.66
19.17
18.06
18.09
19.60
17.90
19.63
26.32
18.09
19.61
24
25.23
FCF margin%
16.06
18.06
20.89
19.84
21.49
21.00
19.28
18.23
16.72
17.18
29.72
18.23
18.76
76
0.791
FCF / Net incomex
0.215
0.196
0.214
0.238
0.243
0.228
0.236
0.240
0.221
0.243
1.024
0.236
0.232
84
9.22
ROIC%
23.79
25.69
26.35
23.66
20.92
20.78
21.35
21.55
22.55
21.58
7.49
21.55
22.07
75
7.20
Return on equity%
20.20
22.13
22.80
20.62
23.39
20.71
18.55
19.85
17.91
17.85
13.55
18.55
20.41
82
11.75
Return on assets%
6.20
4.39
1.39
4.20
4.25
5.12
4.59
1.80
4.09
2.19
8.27
4.09
4.23
76
0.20
EPS¥
0.37
0.38
0.37
0.35
0.34
0.31
0.29
0.31
0.28
0.29
0.20
(2.98%)
(3.88%)
—
22.16
EPS growth%
11.22
12.64
13.83
12.51
12.88
13.30
15.76
16.92
18.52
17.15
16.19
16.92
13.57
61
0.08
Bookvalue per sh¥
0.14
0.14
0.14
0.14
0.15
0.14
0.12
0.11
0.11
0.11
0.51
(6.74%)
(3.47%)
—
0.20
FCF per share¥
0.26
0.27
0.32
0.37
0.39
0.43
0.42
0.48
0.56
0.54
0.27
6.81%
9.76%
—
0.41
Dividend per sh¥
0.38
0.41
0.43
0.49
0.51
0.53
0.51
0.49
0.52
0.54
0.52
1.09%
3.25%
—
14.30
Div yield (avg)%
32.39
29.83
30.05
28.34
29.22
29.39
27.47
29.67
29.73
28.39
22.30
29.39
29.53
51
12.97
Payout ratio%
22.71
24.26
23.44
24.06
24.91
24.39
25.32
24.36
24.23
24.09
3.24
24.36
24.25
80
685.3
Shares (diluted)M
713.9
778.6
737.1
691.0
700.5
740.8
680.9
631.4
692.8
741.6
665.1
1.15%
1.09%
69
24.04
Buyback yield%
7.06
8.71
7.36
8.71
6.14
5.35
5.31
3.64
4.11
4.57
4.19
4.57
5.75
10
1.781
D/E ratiox
1.211
1.079
0.946
1.031
1.049
0.991
0.990
0.875
0.809
0.885
0.454
0.885
0.991
8
210.9
Enterprise value¥M
318.9
303.4
359.3
366.2
402.7
412.1
431.3
467.1
516.1
500.2
381.4
4.43%
5.30%
86
271.9
LT debt¥M
233.6
261.4
245.1
248.9
281.8
266.1
280.0
301.9
332.7
355.6
57.76
4.76%
3.73%
90
Revenue
¥493.0M
6.70%
1.00×
Cost of revenue
¥282.5M
6.94%
1.02×
Operating expenses
¥86.38M
6.76%
1.01×
Property and equipment
15.14%