36.83
Revenue¥M
327.8
339.7
363.0
385.7
400.4
429.7
462.0
491.1
513.2
543.6
41.16
6.30%
5.88%
20
15.21
Revenue growth%
22.80
21.40
18.52
15.92
15.57
14.62
13.59
13.56
12.24
14.89
13.30
13.59
15.23
22
20.35
Gross margin%
15.33
16.30
13.84
12.98
13.67
13.23
11.35
11.10
11.83
9.11
15.93
11.35
13.11
87
13.54
Operating margin%
21.85
23.15
21.50
24.49
23.16
22.28
25.11
27.26
24.67
23.28
12.85
24.67
23.22
74
28.78
Net margin%
8.96
8.53
9.90
11.72
13.22
12.57
15.16
13.23
10.78
10.09
24.26
12.57
11.25
15
17.45
P/E ratio (avg)x
18.68
18.61
16.36
15.50
13.24
11.19
10.38
10.32
11.12
10.34
19.23
10.38
12.22
43
18.48
EV/EBITx
36.84
43.40
51.72
53.81
55.91
57.98
58.08
69.67
68.72
74.35
30.38
68.72
56.94
8
19.16
FCF yield (avg)%
10.79
8.77
6.32
3.44
4.52
1.56
0.54
2.96
3.74
2.01
28.60
2.01
3.59
71
28.12
FCF margin%
20.10
20.28
22.53
23.85
24.70
24.62
22.20
21.24
21.18
18.58
17.08
21.24
21.72
72
0.525
FCF / Net incomex
1.138
1.181
1.054
1.025
1.115
1.034
1.018
0.929
0.988
1.062
1.102
1.018
1.044
41
10.97
ROIC%
24.20
26.17
25.31
26.11
24.51
22.31
21.90
20.39
18.05
16.75
24.16
20.39
23.26
7
29.85
Return on equity%
34.95
32.90
32.24
29.73
31.20
33.35
31.36
31.52
33.08
30.10
7.94
31.52
31.88
48
4.58
Return on assets%
28.70
29.59
28.94
27.40
25.87
23.09
22.96
21.81
18.85
21.60
22.46
21.81
24.48
29
0.28
EPS¥
0.80
0.79
0.82
0.91
1.05
1.01
1.02
1.09
1.18
1.15
0.30
1.91%
5.21%
—
27.40
EPS growth%
22.67
21.63
20.97
18.67
18.91
21.49
21.46
22.04
24.03
25.47
7.06
22.04
21.56
53
0.79
Bookvalue per sh¥
0.74
0.69
0.73
0.78
0.74
0.82
0.92
0.91
0.98
0.98
0.39
5.73%
3.76%
—
0.40
FCF per share¥
0.51
0.49
0.53
0.58
0.54
0.56
0.55
0.54
0.53
0.54
0.57
0.16%
0.96%
—
0.76
Dividend per sh¥
1.16
1.11
1.31
1.54
1.73
1.72
1.65
1.63
1.63
1.63
0.63
(1.18%)
3.71%
—
10.30
Div yield (avg)%
17.27
17.42
18.41
20.91
19.07
21.88
23.57
23.66
20.95
19.83
2.36
21.88
20.37
28
7.04
Payout ratio%
30.46
29.94
29.69
29.82
27.02
27.85
27.02
28.15
25.26
22.45
28.37
27.02
28.00
32
300.6
Shares (diluted)M
332.1
324.9
354.8
316.5
335.3
354.4
309.9
330.5
362.9
321.7
307.2
(0.82%)
(0.80%)
63
22.69
Buyback yield%
7.53
4.88
4.54
2.88
2.62
4.54
7.32
9.87
9.97
10.34
2.25
9.87
6.10
13
0.616
D/E ratiox
0.591
0.662
0.639
0.627
0.635
0.724
0.688
0.745
0.803
0.855
1.684
0.745
0.675
32
216.1
Enterprise value¥M
246.9
251.2
232.8
251.7
262.2
238.3
255.1
247.1
271.9
255.6
55.25
(0.51%)
0.38%
28
0.117
LT debt¥B
0.733
0.824
0.821
0.992
0.973
1.105
1.144
1.317
1.518
1.772
0.052
12.75%
11.03%
9
Revenue
¥543.6M
5.88%
1.00×
Cost of revenue
¥337.2M
5.86%
1.00×
Operating expenses
¥119.1M
5.84%
1.00×
Property and equipment
19.32%
Goodwill & intangibles
13.50%
Spread over hurdle
59.82%