267.0
Revenue¥M
422.8
435.6
464.1
500.0
528.6
560.9
597.9
635.2
654.9
703.7
279.4
5.89%
5.79%
73
27.88
Revenue growth%
27.18
24.85
25.59
26.00
23.23
22.94
21.54
21.74
22.86
21.83
24.84
21.83
23.09
23
17.74
Gross margin%
22.11
24.75
26.38
23.69
20.82
19.96
22.71
20.88
23.73
25.62
29.58
22.71
23.20
78
10.10
Operating margin%
22.25
22.40
22.63
22.43
20.35
22.81
24.83
27.35
24.75
22.70
13.05
24.75
22.67
92
11.02
Net margin%
22.89
24.77
27.50
25.24
25.42
22.83
21.14
22.96
24.43
27.31
25.16
22.96
24.60
85
14.32
P/E ratio (avg)x
15.88
16.38
18.07
20.77
20.48
20.18
24.12
23.43
27.89
28.47
17.10
24.12
20.62
25
9.446
EV/EBITx
18.79
18.62
17.29
15.52
16.85
16.12
15.60
13.66
13.04
11.62
18.74
13.66
15.86
23
13.86
FCF yield (avg)%
11.66
12.90
13.70
15.43
16.69
14.50
13.24
11.92
11.76
9.64
6.14
11.92
13.07
42
21.20
FCF margin%
24.56
27.01
29.44
32.36
35.11
35.71
35.13
33.25
33.83
33.40
19.32
33.83
33.32
80
1.422
FCF / Net incomex
2.370
2.283
2.665
2.594
2.623
3.018
3.112
2.973
3.427
3.571
0.133
3.112
2.819
83
2.33
ROIC%
26.13
28.65
26.95
25.84
23.62
25.66
28.16
26.75
28.09
27.43
10.30
27.43
26.85
25
18.69
Return on equity%
20.55
20.98
23.54
23.67
22.50
25.25
23.40
23.22
25.62
27.02
10.64
25.25
23.47
45
3.25
Return on assets%
27.38
28.27
30.16
32.80
32.08
34.77
35.72
33.61
32.22
33.43
9.32
33.61
32.51
29
6.14
EPS¥
8.66
9.87
10.21
12.05
12.25
13.58
15.14
15.87
17.94
18.42
6.61
8.50%
7.73%
—
7.62
EPS growth%
28.02
26.45
24.04
26.01
26.55
27.94
29.81
28.86
26.64
26.34
18.67
27.94
26.59
55
6.96
Bookvalue per sh¥
7.26
6.82
7.71
8.24
9.05
8.73
8.27
8.45
8.49
7.90
7.74
(2.66%)
2.22%
—
7.13
FCF per share¥
5.53
6.26
6.68
7.69
8.88
9.34
9.77
11.27
11.31
12.21
5.75
6.58%
8.47%
—
8.75
Dividend per sh¥
3.51
3.53
3.19
3.32
3.17
3.04
3.45
3.61
3.92
3.53
4.21
2.19%
0.97%
—
25.94
Div yield (avg)%
11.03
11.98
14.92
17.55
14.59
14.54
12.12
12.66
14.13
12.48
2.81
12.66
13.40
38
2.96
Payout ratio%
13.88
12.75
11.52
11.83
10.15
10.15
9.94
11.09
8.59
10.38
22.34
10.15
10.74
44
109.4
Shares (diluted)M
90.21
79.99
85.45
78.41
81.43
85.64
82.81
75.73
78.20
70.46
108.9
(2.85%)
(1.91%)
59
5.16
Buyback yield%
15.34
13.03
10.42
9.83
8.09
10.66
12.30
13.25
11.02
8.66
2.03
11.02
10.84
45
1.301
D/E ratiox
0.681
0.779
0.776
0.867
0.940
0.899
0.934
1.006
1.126
1.252
0.529
1.006
0.916
65
250.8
Enterprise value¥M
393.6
384.3
418.5
401.1
463.4
483.2
543.3
538.3
593.9
645.8
667.1
6.86%
5.57%
31
0.407
LT debt¥B
1.030
1.158
1.187
1.324
1.433
1.331
1.422
1.654
1.700
1.905
0.529
5.85%
7.18%
58
Revenue
¥703.7M
5.79%
1.00×
Cost of revenue
¥346.6M
5.77%
1.00×
Operating expenses
¥160.4M
6.13%
1.03×
Property and equipment
17.86%
Spread over hurdle
53.30%