171.4
Revenue¥M
271.7
290.5
306.8
326.0
351.0
380.7
407.7
426.2
460.1
496.3
188.3
7.17%
6.90%
44
28.93
Revenue growth%
13.53
12.83
11.07
9.07
7.62
9.46
12.28
14.80
16.34
15.39
26.71
14.80
12.56
17
6.00
Gross margin%
3.40
0.99
1.39
1.83
2.00
3.69
3.35
4.66
1.75
0.87
26.71
3.35
1.92
53
19.21
Operating margin%
19.94
17.19
14.32
14.31
12.62
10.98
8.71
7.30
4.84
5.93
23.44
7.30
11.80
80
16.76
Net margin%
8.44
6.27
8.84
8.06
7.60
5.34
6.57
8.94
8.48
8.59
25.34
8.48
8.25
31
37.48
P/E ratio (avg)x
9.316
10.94
11.33
13.16
12.95
14.40
16.72
17.43
19.23
19.51
24.72
17.43
13.78
56
25.21
EV/EBITx
15.34
14.71
13.59
14.95
13.36
14.47
14.03
15.17
14.16
14.07
23.75
14.16
14.31
39
8.49
FCF yield (avg)%
19.67
20.47
22.14
24.19
21.87
22.23
21.31
21.44
23.28
23.44
14.48
22.23
22.00
11
15.81
FCF margin%
22.74
20.85
21.59
20.91
19.27
19.09
17.04
17.48
14.78
15.27
11.37
17.04
19.18
45
1.323
FCF / Net incomex
1.707
1.712
1.670
1.523
1.736
1.680
1.874
2.126
2.048
1.892
0.457
1.892
1.724
73
16.45
ROIC%
5.70
4.62
5.76
3.70
4.92
5.46
3.43
1.49
2.20
4.49
22.80
3.43
4.56
62
3.89
Return on equity%
16.73
16.36
14.99
13.13
13.19
15.04
12.66
10.31
8.04
8.29
28.56
10.31
13.16
67
10.56
Return on assets%
20.69
18.78
16.55
17.38
15.77
13.77
16.21
16.71
17.40
18.10
25.21
16.71
17.05
29
0.97
EPS¥
0.55
0.59
0.59
0.67
0.66
0.66
0.76
0.78
0.73
0.69
1.08
0.86%
2.96%
—
6.45
EPS growth%
22.46
22.72
23.01
23.07
24.40
26.94
27.88
27.19
30.10
30.07
27.85
27.88
25.67
60
1.71
Bookvalue per sh¥
1.53
1.33
1.17
1.11
1.17
1.00
0.88
0.89
0.89
0.83
1.36
(6.59%)
(5.47%)
—
0.88
FCF per share¥
1.65
1.87
2.15
2.11
2.36
2.47
2.87
3.20
3.72
3.86
1.06
10.38%
8.51%
—
1.37
Dividend per sh¥
2.10
2.32
2.53
2.41
2.43
2.64
2.60
2.65
2.74
2.93
2.03
3.77%
3.14%
—
28.71
Div yield (avg)%
17.05
17.76
20.32
17.61
19.58
17.85
15.26
15.28
17.67
15.87
11.33
15.87
17.64
30
12.67
Payout ratio%
20.05
19.53
19.87
20.75
22.28
22.81
25.52
25.13
24.85
27.00
3.01
25.13
22.55
27
239.0
Shares (diluted)M
267.3
269.8
288.5
257.8
245.3
259.7
259.2
247.2
252.2
268.1
244.5
1.80%
0.27%
75
19.50
Buyback yield%
23.53
20.73
17.99
20.23
19.28
21.75
23.99
26.29
26.19
23.49
25.99
23.99
22.62
53
1.640
D/E ratiox
1.339
1.576
1.564
1.844
1.983
2.052
2.038
2.238
2.673
3.183
0.502
2.238
2.011
56
149.9
Enterprise value¥M
273.6
299.0
331.6
395.4
387.3
454.4
447.0
497.6
558.7
579.6
140.1
8.39%
7.74%
35
380.1
LT debt¥M
321.0
339.2
370.2
402.2
376.7
403.2
452.5
461.3
424.4
398.5
326.2
1.14%
2.02%
53
Revenue
¥496.3M
6.90%
1.00×
Cost of revenue
¥244.6M
6.96%
1.01×
Operating expenses
¥123.2M
7.13%
1.02×
Property and equipment
16.92%