304.1
Revenue¥M
172.7
189.6
203.7
215.0
231.2
252.8
276.2
302.0
329.6
351.3
334.8
8.73%
8.21%
26
4.86
Revenue growth%
17.86
17.92
20.65
23.42
26.12
23.35
25.40
25.42
24.52
22.77
21.98
24.52
23.38
46
21.72
Gross margin%
9.14
8.12
8.08
7.19
8.70
8.32
5.54
6.30
5.13
5.84
28.16
5.84
7.64
58
28.76
Operating margin%
28.47
28.93
31.79
31.70
29.44
27.86
30.12
32.64
29.80
29.59
12.43
29.80
29.70
6
20.99
Net margin%
9.49
12.32
15.15
14.44
14.91
17.81
15.04
13.82
13.27
14.81
26.81
14.81
14.62
26
25.59
P/E ratio (avg)x
19.18
21.11
24.37
27.46
29.90
33.21
33.17
34.03
39.71
40.31
12.79
34.03
31.54
81
25.54
EV/EBITx
8.832
8.985
8.764
10.32
10.27
10.71
12.20
11.87
12.22
12.91
17.47
12.20
10.52
50
21.76
FCF yield (avg)%
2.16
0.40
3.16
4.47
5.39
7.61
4.99
7.44
7.81
9.50
4.50
7.61
5.19
76
29.67
FCF margin%
8.79
7.82
6.08
7.58
6.17
7.47
6.70
8.07
9.12
7.21
8.17
7.47
7.53
57
1.735
FCF / Net incomex
0.821
0.863
0.845
0.850
0.923
0.879
0.895
0.915
0.803
0.782
1.400
0.879
0.856
50
3.15
ROIC%
14.55
14.07
13.07
14.71
16.34
13.61
15.95
14.02
11.12
8.80
4.14
13.61
14.05
27
10.90
Return on equity%
25.49
26.89
25.17
23.64
23.71
25.17
27.94
29.51
31.49
32.58
4.26
29.51
26.19
32
22.74
Return on assets%
21.22
22.52
23.36
23.22
23.47
26.37
23.73
22.19
24.24
26.14
12.24
24.24
23.42
58
1.78
EPS¥
0.69
0.76
0.78
0.80
0.89
1.07
1.14
1.38
1.51
1.79
1.95
15.05%
9.93%
—
3.55
EPS growth%
12.56
14.67
12.75
15.67
17.51
19.75
17.21
14.81
12.05
9.15
15.20
14.81
14.74
75
1.82
Bookvalue per sh¥
2.37
2.40
2.71
2.55
2.90
3.25
3.54
3.63
3.58
3.77
0.80
5.39%
4.81%
—
0.29
FCF per share¥
1.60
1.73
1.63
1.77
1.58
1.67
1.82
1.88
1.94
1.95
1.02
4.21%
2.37%
—
0.69
Dividend per sh¥
0.60
0.57
0.58
0.56
0.53
0.61
0.69
0.75
0.83
0.76
2.02
7.46%
2.34%
—
5.66
Div yield (avg)%
21.66
19.87
19.04
18.80
18.11
19.95
17.69
16.36
18.38
18.02
16.24
18.02
18.59
93
17.40
Payout ratio%
8.65
5.80
5.79
7.43
8.49
8.22
5.50
6.39
4.38
4.14
7.45
5.50
6.10
78
185.2
Shares (diluted)M
199.2
184.0
164.3
173.1
166.8
175.1
172.5
171.3
160.0
144.2
187.7
(2.87%)
(4.29%)
19
28.33
Buyback yield%
19.20
21.17
18.26
15.94
15.99
14.36
13.42
13.48
11.46
10.78
16.22
13.42
15.15
22
1.075
D/E ratiox
0.639
0.641
0.585
0.617
0.652
0.570
0.559
0.584
0.633
0.666
1.192
0.584
0.625
81
143.4
Enterprise value¥M
71.94
69.71
81.92
85.88
92.72
109.5
120.0
140.4
148.9
176.2
197.5
13.70%
9.02%
21
228.8
LT debt¥M
251.2
229.4
255.8
283.1
279.4
295.9
307.0
325.6
320.3
324.0
160.0
3.00%
1.67%
16
Revenue
¥351.3M
8.21%
1.00×
Cost of revenue
¥202.2M
7.88%
0.97×
Operating expenses
¥41.56M
9.07%
1.08×
Property and equipment
18.03%
Cash and investments
15.94%