154.7
Revenue¥M
582.6
595.9
616.1
641.2
652.4
668.3
688.4
695.2
722.4
729.5
161.0
2.26%
2.62%
35
9.47
Revenue growth%
22.86
20.51
19.56
18.01
15.67
16.61
19.36
21.66
19.76
19.29
2.79
19.36
19.46
48
19.76
Gross margin%
17.56
20.06
17.99
20.26
21.13
19.13
18.97
21.90
24.09
21.89
4.94
21.89
20.16
21
23.93
Operating margin%
31.64
29.35
26.65
25.91
23.60
23.07
24.91
27.78
30.21
32.80
21.78
27.78
27.21
19
8.94
Net margin%
17.88
18.59
18.43
17.77
19.15
19.51
16.81
15.83
12.83
13.82
8.82
15.83
17.83
94
33.89
P/E ratio (avg)x
33.98
32.60
36.13
37.23
33.70
35.98
39.62
35.15
32.16
34.96
22.89
35.15
35.06
39
11.78
EV/EBITx
10.63
11.53
12.34
12.69
13.83
12.00
11.39
11.86
12.99
13.15
36.96
12.00
12.17
72
28.05
FCF yield (avg)%
12.37
13.72
14.50
16.45
16.97
18.86
19.40
22.11
19.52
17.45
18.51
19.40
17.21
53
2.70
FCF margin%
4.12
3.43
5.20
2.76
0.40
3.34
5.25
2.82
1.49
4.37
29.08
3.34
3.39
24
1.678
FCF / Net incomex
1.052
1.258
1.236
1.364
1.329
1.443
1.485
1.561
1.680
1.840
0.715
1.561
1.404
69
2.35
ROIC%
10.39
8.96
8.84
7.38
4.88
3.38
0.59
0.86
3.56
4.37
4.62
3.38
4.62
57
2.18
Return on equity%
26.97
24.88
26.40
28.46
30.80
31.75
34.04
35.62
34.93
32.52
10.96
34.04
31.27
51
12.20
Return on assets%
21.32
20.28
19.10
16.78
18.59
20.26
17.73
20.59
22.77
23.37
10.71
20.59
20.27
61
0.43
EPS¥
0.46
0.54
0.63
0.64
0.62
0.61
0.58
0.65
0.62
0.66
0.45
1.09%
4.47%
—
4.84
EPS growth%
5.41
3.00
3.29
3.96
4.04
2.59
5.22
4.20
5.68
6.48
18.91
5.22
4.12
57
0.63
Bookvalue per sh¥
0.13
0.12
0.12
0.13
0.13
0.14
0.15
0.16
0.16
0.15
0.55
3.61%
2.20%
—
0.67
FCF per share¥
0.36
0.34
0.36
0.39
0.37
0.39
0.45
0.52
0.56
0.56
0.30
8.96%
4.07%
—
0.80
Dividend per sh¥
0.88
0.96
1.05
1.16
1.08
1.18
1.22
1.18
1.14
1.21
0.68
2.38%
3.48%
—
22.14
Div yield (avg)%
32.10
34.16
36.30
33.77
31.56
29.18
31.43
30.85
33.18
31.51
14.44
31.43
31.83
61
2.07
Payout ratio%
17.34
19.58
22.27
23.70
26.16
26.20
25.67
23.79
21.18
21.92
9.73
23.79
22.99
92
0.770
Shares (diluted)B
0.909
0.944
1.008
0.945
0.959
1.020
0.957
1.017
1.072
1.116
0.765
3.08%
2.84%
27
17.24
Buyback yield%
8.32
9.12
6.60
6.39
6.37
7.73
5.23
4.33
2.34
3.26
20.73
4.33
6.38
34
1.635
D/E ratiox
0.949
0.890
0.799
0.795
0.822
0.730
0.717
0.688
0.694
0.631
0.240
0.694
0.762
85
0.918
Enterprise value¥B
0.814
0.879
0.845
0.928
1.031
1.073
1.058
1.064
1.071
1.152
0.479
2.24%
2.45%
34
0.983
LT debt¥B
1.377
1.356
1.455
1.565
1.735
2.044
2.392
2.511
2.823
3.309
0.892
13.79%
9.83%
77
Revenue
¥729.5M
2.62%
1.00×
Cost of revenue
¥339.5M
3.04%
1.04×
Operating expenses
¥169.7M
2.54%
0.99×
Goodwill & intangibles
17.50%
Property and equipment
16.95%
Spread over hurdle
19.04%