384.8
Revenue¥M
325.9
335.3
342.4
359.4
373.1
391.3
413.7
435.3
460.5
475.9
398.1
4.99%
4.15%
28
15.06
Revenue growth%
14.19
16.19
16.51
18.40
18.74
21.17
23.92
26.42
28.90
27.80
13.12
26.42
19.95
57
10.85
Gross margin%
5.23
7.37
4.62
7.21
6.72
6.93
6.97
9.81
9.64
7.57
18.06
7.57
7.09
16
10.20
Operating margin%
29.33
31.40
33.68
36.15
33.55
32.63
30.32
28.67
28.66
28.75
21.39
28.75
30.86
35
24.23
Net margin%
26.63
29.52
27.24
27.49
27.94
27.03
24.68
22.73
21.70
21.61
26.14
22.73
26.83
80
37.35
P/E ratio (avg)x
17.84
17.29
18.56
20.20
21.01
22.14
22.86
26.13
24.45
24.06
23.75
24.06
21.58
59
21.44
EV/EBITx
14.23
13.86
15.38
16.76
17.00
17.36
20.23
22.53
26.59
29.49
16.88
22.53
17.18
33
16.90
FCF yield (avg)%
28.80
29.38
32.31
31.72
34.44
33.02
30.82
31.15
32.26
32.69
13.36
32.26
31.99
26
2.55
FCF margin%
22.73
21.85
23.15
25.63
27.37
30.17
33.07
32.82
35.23
36.68
29.60
33.07
28.77
66
1.372
FCF / Net incomex
0.113
0.100
0.099
0.101
0.094
0.086
0.092
0.085
0.081
0.086
0.217
0.086
0.093
32
29.39
ROIC%
20.46
21.92
19.00
17.33
14.99
14.42
12.53
11.16
13.25
12.33
6.25
12.53
14.71
65
12.55
Return on equity%
10.88
7.89
7.95
5.41
8.18
9.61
7.96
10.57
12.23
13.89
4.68
10.57
8.89
87
20.33
Return on assets%
26.18
23.18
26.10
23.24
21.65
20.86
20.05
17.36
16.02
18.76
18.30
18.76
21.25
22
0.57
EPS¥
1.21
1.31
1.43
1.36
1.54
1.54
1.61
1.67
1.84
2.08
0.63
6.22%
6.26%
—
10.97
EPS growth%
14.13
12.02
10.14
10.81
12.00
10.56
12.95
12.84
10.18
10.68
5.13
10.68
11.40
49
0.56
Bookvalue per sh¥
0.86
1.02
1.11
1.17
1.38
1.62
1.83
2.03
2.07
2.31
0.30
10.79%
10.92%
—
0.17
FCF per share¥
0.19
0.22
0.26
0.32
0.34
0.34
0.39
0.43
0.45
0.49
0.20
7.50%
11.04%
—
0.25
Dividend per sh¥
0.25
0.25
0.28
0.26
0.25
0.24
0.26
0.28
0.31
0.30
0.77
3.67%
2.83%
—
2.50
Div yield (avg)%
24.18
21.47
19.71
20.65
22.18
19.50
17.17
14.89
15.80
13.71
19.84
15.80
19.61
6
3.09
Payout ratio%
17.79
18.80
16.40
16.07
18.57
16.03
18.23
20.65
23.37
25.24
25.44
20.65
18.40
20
399.9
Shares (diluted)M
486.1
447.3
426.0
433.3
426.7
369.9
386.0
363.3
376.2
338.4
396.2
(4.53%)
(2.84%)
20
3.09
Buyback yield%
15.20
12.89
15.53
14.40
13.21
12.07
14.25
14.91
17.77
19.52
23.98
14.91
14.66
86
0.655
D/E ratiox
1.561
1.572
1.548
1.604
1.838
1.867
1.896
2.189
2.262
2.253
0.308
2.189
1.852
65
409.0
Enterprise value¥M
32.50
35.63
35.39
34.46
32.48
35.40
32.17
31.41
27.78
29.27
47.17
(2.06%)
(2.23%)
79
361.1
LT debt¥M
105.0
110.2
121.4
133.9
126.9
136.8
146.7
135.0
146.6
136.0
386.0
1.38%
2.02%
94
Revenue
¥475.9M
4.15%
1.00×
Cost of revenue
¥333.1M
4.15%
1.00×
Operating expenses
¥91.71M
4.21%
1.01×
Property and equipment
18.27%