66.58
Revenue¥M
238.8
257.8
269.5
281.4
301.6
323.9
342.5
357.5
370.4
398.3
70.51
5.72%
6.08%
49
26.83
Revenue growth%
20.46
18.73
17.61
18.41
17.79
17.69
16.32
17.36
16.00
14.61
10.58
16.32
17.65
93
24.55
Gross margin%
18.50
16.50
13.91
15.21
16.64
18.00
15.31
14.85
17.20
15.12
3.92
15.31
15.90
49
27.55
Operating margin%
18.88
20.56
20.62
19.25
20.63
18.55
16.52
19.02
21.52
21.98
10.57
19.02
19.90
64
8.77
Net margin%
2.69
0.73
1.31
0.91
2.06
0.40
1.96
2.94
3.95
6.48
28.76
2.94
2.01
70
25.06
P/E ratio (avg)x
8.165
8.111
8.400
7.968
8.179
7.983
8.961
8.845
8.431
8.007
30.91
8.431
8.172
70
13.19
EV/EBITx
15.00
14.21
12.51
11.63
11.17
12.06
10.74
9.549
8.543
7.399
8.896
9.549
11.40
90
22.91
FCF yield (avg)%
19.39
20.72
23.22
24.15
24.72
23.70
21.66
19.64
20.53
22.39
18.05
21.66
22.02
88
2.56
FCF margin%
5.65
4.78
1.96
1.09
3.99
6.59
4.84
2.36
1.21
1.20
18.35
2.36
3.18
67
0.662
FCF / Net incomex
0.724
0.713
0.634
0.629
0.614
0.542
0.579
0.621
0.590
0.541
0.444
0.579
0.618
39
18.91
ROIC%
21.63
22.91
21.35
19.04
21.70
21.08
19.44
20.61
22.92
22.97
28.89
21.08
21.49
83
25.68
Return on equity%
14.30
16.36
14.20
11.26
12.24
12.82
10.30
8.75
7.33
8.66
20.60
8.75
11.75
11
24.52
Return on assets%
7.58
10.07
9.35
12.20
14.66
12.71
15.54
16.81
18.69
20.48
7.13
16.81
13.68
30
4.76
EPS¥
8.52
8.29
8.93
8.07
8.79
9.48
9.00
9.42
9.87
10.20
4.90
3.03%
2.53%
—
18.97
EPS growth%
9.03
9.27
10.36
7.70
8.36
11.27
8.78
6.53
6.37
8.30
24.23
8.30
8.57
21
4.95
Bookvalue per sh¥
2.27
2.46
2.75
2.83
2.80
2.73
2.56
2.91
3.00
3.25
4.09
3.05%
4.56%
—
3.36
FCF per share¥
6.10
6.30
5.77
6.54
6.53
6.92
7.88
7.20
7.74
8.72
2.85
5.95%
4.55%
—
1.76
Dividend per sh¥
8.87
9.77
10.89
10.75
10.27
11.10
11.34
11.89
11.54
11.43
3.88
2.18%
3.65%
—
13.60
Div yield (avg)%
11.10
13.62
15.26
16.82
15.98
14.57
13.54
14.72
14.06
14.09
28.51
14.09
14.33
24
11.53
Payout ratio%
12.82
15.06
14.45
14.28
14.81
15.21
13.75
14.28
15.04
16.15
5.66
15.04
14.63
41
65.04
Shares (diluted)M
71.21
81.79
90.20
91.47
88.20
82.53
80.89
75.06
82.11
93.95
65.66
1.27%
2.39%
23
25.09
Buyback yield%
27.78
26.29
26.87
26.95
26.37
23.46
23.47
25.22
27.28
26.92
9.13
25.22
26.62
36
1.018
D/E ratiox
0.865
0.966
1.113
1.090
1.186
1.281
1.432
1.347
1.357
1.430
1.031
1.357
1.234
42
284.3
Enterprise value¥M
383.3
445.9
456.4
523.9
530.0
620.0
722.8
869.3
923.5
893.9
156.7
11.02%
9.23%
24
201.8
LT debt¥M
223.4
208.7
207.3
224.0
216.3
245.8
235.1
239.2
237.2
254.1
378.6
3.27%
2.42%
7
Revenue
¥398.3M
6.08%
1.00×
Cost of revenue
¥223.2M
6.26%
1.02×
Operating expenses
¥81.41M
5.70%
0.96×
Property and equipment
18.84%