341.9
Revenue¥M
190.1
198.7
201.3
207.7
212.4
222.5
232.0
235.8
240.7
244.1
363.7
2.82%
2.71%
32
24.21
Revenue growth%
20.93
21.69
24.25
22.01
20.96
21.88
23.77
26.18
27.02
29.20
29.43
26.18
22.89
85
13.28
Gross margin%
17.86
15.95
15.96
18.48
18.99
18.75
18.78
15.92
14.00
16.17
17.50
16.17
17.02
54
14.36
Operating margin%
13.89
15.18
14.85
17.35
18.15
18.02
17.18
18.35
17.22
17.24
13.38
17.24
17.23
59
21.20
Net margin%
10.83
10.17
12.02
10.77
11.52
10.83
7.93
5.12
5.42
5.50
25.19
5.50
10.47
22
31.88
P/E ratio (avg)x
39.81
33.93
32.63
29.79
27.98
25.84
25.90
26.68
27.47
23.31
14.24
25.90
27.73
89
10.91
EV/EBITx
7.635
6.552
7.099
6.810
7.282
6.552
5.666
5.486
4.802
4.562
29.49
5.486
6.552
48
7.81
FCF yield (avg)%
10.95
9.15
11.42
10.46
9.65
10.30
7.79
8.56
8.32
8.44
22.12
8.44
9.40
73
17.36
FCF margin%
19.72
18.32
18.98
21.48
20.00
19.27
21.98
21.60
19.14
16.17
2.15
19.27
19.50
39
0.507
FCF / Net incomex
0.191
0.202
0.187
0.188
0.194
0.178
0.159
0.167
0.164
0.180
0.615
0.167
0.184
38
3.18
ROIC%
17.98
19.66
20.25
20.32
20.63
20.72
19.75
20.23
20.20
21.90
13.35
20.23
20.24
28
8.62
Return on equity%
14.61
16.00
14.19
13.61
12.92
13.81
11.23
10.25
9.90
8.86
12.11
10.25
13.26
43
3.65
Return on assets%
16.41
17.30
17.36
15.66
14.04
11.64
12.42
9.99
12.70
12.84
7.60
12.42
13.44
54
0.29
EPS¥
0.24
0.24
0.24
0.24
0.25
0.26
0.28
0.30
0.28
0.29
0.32
3.12%
1.59%
—
18.17
EPS growth%
16.22
13.87
14.99
15.14
17.32
19.22
21.03
18.94
17.88
18.89
8.55
18.94
17.60
21
0.65
Bookvalue per sh¥
1.29
1.32
1.26
1.41
1.55
1.60
1.56
1.56
1.65
1.69
0.76
1.79%
4.52%
—
0.79
FCF per share¥
0.32
0.31
0.30
0.28
0.31
0.36
0.36
0.41
0.39
0.43
0.29
6.68%
3.50%
—
0.72
Dividend per sh¥
0.48
0.50
0.56
0.55
0.59
0.57
0.62
0.65
0.67
0.74
0.34
4.41%
5.59%
—
27.40
Div yield (avg)%
13.96
12.88
14.74
13.36
16.10
15.70
12.98
10.29
8.98
8.94
22.61
10.29
13.17
85
20.42
Payout ratio%
1.72
4.01
6.65
5.33
3.71
5.55
8.05
10.06
9.48
7.00
9.28
8.05
6.10
23
312.6
Shares (diluted)M
297.9
326.6
371.5
396.5
393.2
413.1
385.7
400.8
375.3
402.0
310.3
0.45%
2.59%
68
6.66
Buyback yield%
22.44
20.78
21.92
20.24
20.43
20.53
21.34
19.10
16.27
18.72
2.49
19.10
20.48
89
1.020
D/E ratiox
0.417
0.456
0.474
0.443
0.495
0.473
0.516
0.533
0.588
0.567
0.631
0.533
0.484
30
243.6
Enterprise value¥M
369.6
390.8
375.0
411.9
471.0
546.7
616.2
677.9
677.7
706.1
334.1
8.43%
6.85%
58
274.5
LT debt¥M
27.54
25.50
25.58
27.90
31.27
29.68
30.59
31.43
32.75
37.27
116.3
3.57%
4.11%
82
Revenue
¥244.1M
2.71%
1.00×
Cost of revenue
¥150.9M
2.65%
0.99×
Operating expenses
¥30.86M
3.22%
1.05×
Property and equipment
15.39%
Spread over hurdle
(1.55%)