83.88
Revenue¥M
286.4
290.0
300.2
299.2
303.9
312.8
324.2
335.8
349.0
361.5
91.20
3.53%
2.49%
88
27.98
Revenue growth%
13.48
13.93
15.13
14.75
17.16
14.81
15.64
14.56
16.20
17.87
13.18
15.64
14.97
53
2.34
Gross margin%
33.58
35.40
37.27
36.09
33.27
31.85
29.74
30.04
27.23
29.06
12.86
29.74
32.56
89
16.43
Operating margin%
8.95
8.57
7.53
8.32
7.85
10.13
7.59
4.78
7.66
8.09
4.73
7.66
7.97
27
29.76
Net margin%
27.97
25.15
22.45
24.43
22.35
25.28
25.40
23.32
25.28
24.93
11.69
25.28
25.04
60
7.238
P/E ratio (avg)x
42.26
39.86
41.98
46.50
46.60
53.03
58.69
58.81
65.58
68.64
16.23
58.81
49.82
54
12.33
EV/EBITx
9.378
8.455
8.317
8.288
8.316
8.173
8.353
8.807
8.979
8.682
16.89
8.682
8.404
14
4.99
FCF yield (avg)%
25.19
26.88
25.11
26.23
26.31
24.84
25.02
24.28
23.87
22.91
17.12
24.28
25.06
21
17.29
FCF margin%
34.17
32.58
35.47
33.19
32.75
31.03
31.98
32.83
34.18
33.90
11.92
32.83
33.01
84
1.546
FCF / Net incomex
1.975
1.982
2.245
2.448
2.405
2.508
2.524
2.813
3.012
2.930
1.242
2.813
2.478
15
2.76
ROIC%
33.40
35.54
36.48
36.74
33.81
32.95
34.83
34.58
35.04
36.42
19.85
34.83
34.94
95
9.82
Return on equity%
11.48
9.85
7.77
7.38
9.00
7.32
10.13
11.45
13.38
14.42
12.51
11.45
9.99
37
22.35
Return on assets%
24.82
26.84
26.61
24.75
23.06
24.25
22.97
21.34
23.64
21.42
27.06
22.97
23.94
90
0.64
EPS¥
0.19
0.20
0.22
0.23
0.20
0.18
0.19
0.17
0.14
0.15
0.69
(5.92%)
(1.84%)
—
6.46
EPS growth%
26.66
26.35
24.36
23.70
20.77
19.48
17.72
17.61
15.40
17.75
17.08
17.72
20.13
72
0.76
Bookvalue per sh¥
0.70
0.78
0.80
0.79
0.86
0.82
0.82
0.82
0.74
0.76
0.49
(2.36%)
(0.15%)
—
0.42
FCF per share¥
0.80
0.85
0.85
1.02
1.10
1.20
1.44
1.63
1.60
1.66
0.59
8.49%
8.53%
—
0.28
Dividend per sh¥
1.24
1.26
1.22
1.26
1.51
1.69
1.65
1.92
2.05
2.29
0.65
8.67%
7.44%
—
22.69
Div yield (avg)%
16.89
16.09
19.00
20.65
22.28
19.85
21.84
19.14
16.58
14.64
12.07
19.14
19.07
6
10.47
Payout ratio%
25.59
25.64
27.28
24.91
23.02
23.19
21.25
21.99
20.83
19.18
6.50
21.25
23.10
41
299.1
Shares (diluted)M
217.7
203.6
181.5
177.7
185.5
178.3
170.1
181.0
164.9
157.5
294.4
(3.22%)
(4.07%)
74
11.31
Buyback yield%
4.74
7.57
10.13
9.35
12.31
10.60
10.36
9.71
12.05
13.68
11.26
10.60
10.25
24
1.582
D/E ratiox
0.872
1.021
1.084
1.169
1.221
1.382
1.555
1.674
1.890
2.189
0.156
1.674
1.301
18
222.0
Enterprise value¥M
428.4
473.0
478.5
451.4
411.4
374.5
426.7
406.6
396.3
426.9
359.8
0.74%
0.62%
27
98.90
LT debt¥M
460.4
532.9
518.5
510.6
504.0
501.7
515.0
544.3
581.0
668.1
394.1
5.80%
4.67%
68
Revenue
¥361.5M
2.49%
1.00×
Cost of revenue
¥215.7M
2.21%
0.97×
Operating expenses
¥76.91M
2.75%
1.03×
Property and equipment
16.34%