62.19
Revenue¥M
325.2
335.3
352.7
363.2
379.1
387.9
400.4
418.9
440.5
456.3
66.12
3.78%
3.87%
9
20.65
Revenue growth%
7.65
8.48
5.69
5.16
4.86
4.39
4.68
4.38
6.90
4.52
6.46
4.52
5.01
80
26.06
Gross margin%
38.89
39.04
40.41
41.46
40.12
40.95
42.13
43.38
43.20
45.34
27.87
43.20
41.20
76
14.18
Operating margin%
22.91
23.96
22.84
20.48
23.43
26.27
23.53
22.31
21.64
21.54
7.34
22.31
22.87
51
8.27
Net margin%
2.57
5.47
7.54
6.65
6.25
7.76
4.93
3.87
3.86
4.47
26.04
4.47
5.20
36
17.33
P/E ratio (avg)x
23.98
20.55
17.73
16.80
16.06
16.12
17.57
16.76
17.59
18.06
27.43
17.57
17.58
48
20.73
EV/EBITx
41.21
40.80
44.12
43.32
47.71
52.61
56.08
65.64
78.19
78.72
22.86
65.64
50.16
27
25.07
FCF yield (avg)%
22.23
24.85
24.40
27.21
27.02
25.86
27.51
26.66
29.55
27.64
3.79
27.51
26.84
64
11.51
FCF margin%
13.25
10.99
13.24
12.59
11.65
9.92
11.71
8.94
6.34
4.41
5.45
8.94
11.32
62
0.264
FCF / Net incomex
1.700
1.739
1.816
2.059
2.032
2.133
2.491
2.922
2.990
3.348
1.174
2.922
2.096
57
15.99
ROIC%
21.74
21.22
19.10
16.90
16.07
17.12
17.50
18.93
17.87
18.27
6.47
17.87
18.07
33
14.29
Return on equity%
14.55
12.68
11.37
11.68
13.44
15.32
14.31
13.07
12.18
10.99
27.50
13.07
12.88
25
4.20
Return on assets%
11.49
12.69
12.06
14.97
12.57
9.75
11.03
10.13
8.10
5.12
11.59
9.75
11.26
11
1.27
EPS¥
1.94
1.90
1.82
1.96
2.00
2.10
2.20
2.59
3.06
3.61
1.35
12.56%
7.33%
—
27.93
EPS growth%
2.33
1.42
0.61
0.40
0.40
2.38
2.48
0.79
0.40
0.40
26.65
0.79
0.70
83
0.47
Bookvalue per sh¥
1.20
1.36
1.52
1.54
1.46
1.32
1.39
1.52
1.47
1.56
1.11
1.33%
3.93%
—
0.31
FCF per share¥
0.78
0.79
0.70
0.62
0.60
0.55
0.52
0.56
0.53
0.55
1.22
(1.76%)
(3.06%)
—
0.20
Dividend per sh¥
0.27
0.30
0.34
0.36
0.34
0.37
0.36
0.41
0.40
0.45
0.86
5.36%
5.63%
—
20.86
Div yield (avg)%
13.65
15.33
17.46
17.15
19.07
20.61
18.28
18.77
19.54
16.95
19.41
18.77
17.87
28
24.55
Payout ratio%
23.35
25.32
25.16
23.35
22.64
24.21
23.30
25.79
23.75
22.75
22.06
23.75
23.55
68
217.7
Shares (diluted)M
254.0
232.1
233.7
249.6
271.3
301.8
273.0
292.0
313.6
333.7
219.7
4.23%
2.75%
76
28.05
Buyback yield%
6.59
5.16
5.68
2.78
3.90
2.43
2.47
0.45
0.40
2.98
26.96
2.43
2.88
61
0.683
D/E ratiox
0.931
1.000
1.045
1.005
1.085
1.056
1.086
1.054
1.058
0.941
0.690
1.056
1.050
71
439.4
Enterprise value¥M
142.9
154.1
177.7
192.0
200.6
218.3
223.0
242.4
246.6
263.0
439.2
5.57%
6.70%
63
54.44
LT debt¥M
333.7
304.2
310.8
274.1
281.3
261.5
242.4
215.5
198.8
193.4
441.7
(7.22%)
(6.14%)
56
Revenue
¥456.3M
3.87%
1.00×
Cost of revenue
¥212.4M
3.87%
1.00×
Operating expenses
¥88.52M
3.24%
0.94×
Property and equipment
15.97%
Spread over hurdle
19.00%