69.11
Revenue¥M
247.4
255.3
263.1
274.5
292.7
306.1
312.0
326.7
337.5
357.2
73.86
4.06%
4.37%
88
4.95
Revenue growth%
1.81
1.09
0.40
2.30
2.73
3.54
3.39
0.61
0.40
0.40
26.07
0.61
1.45
58
28.83
Gross margin%
18.96
17.15
18.60
17.02
18.46
20.23
21.29
23.09
25.45
24.67
24.58
23.09
19.60
34
5.13
Operating margin%
22.60
21.64
18.91
20.96
18.22
16.69
19.61
20.03
20.44
18.32
24.96
19.61
19.82
26
5.96
Net margin%
16.29
14.33
13.32
13.59
16.41
17.94
17.08
18.37
20.42
18.86
29.14
18.37
16.75
68
18.91
P/E ratio (avg)x
30.64
35.14
40.05
45.56
44.97
48.93
47.23
50.47
55.47
64.24
19.99
50.47
46.39
74
11.25
EV/EBITx
28.26
29.65
29.99
29.64
32.23
32.97
37.12
38.83
44.08
46.60
15.20
38.83
32.60
77
28.24
FCF yield (avg)%
17.21
19.78
21.81
23.42
24.06
23.71
26.60
26.26
29.06
30.59
13.47
26.60
23.89
21
6.52
FCF margin%
9.82
8.48
5.62
4.21
3.35
0.50
1.40
1.20
0.40
1.57
2.62
1.20
2.46
25
0.553
FCF / Net incomex
1.639
1.777
1.892
1.789
1.613
1.511
1.675
1.698
1.853
1.999
1.713
1.698
1.737
47
27.39
ROIC%
11.26
13.55
16.36
17.74
17.57
16.85
19.48
19.25
20.02
22.62
17.44
19.48
17.65
27
8.70
Return on equity%
18.91
17.45
17.34
17.85
20.55
21.23
22.99
24.38
21.54
19.26
9.29
21.54
19.90
18
7.41
Return on assets%
30.54
29.68
32.47
31.46
28.51
28.99
26.62
29.25
29.84
30.37
6.70
29.25
29.76
30
1.07
EPS¥
0.50
0.45
0.49
0.52
0.55
0.51
0.49
0.52
0.56
0.52
1.15
(1.15%)
(0.50%)
—
26.77
EPS growth%
3.63
1.64
1.00
2.51
4.23
3.44
5.57
6.22
3.32
2.69
29.02
3.44
3.38
89
2.59
Bookvalue per sh¥
1.39
1.25
1.35
1.20
1.19
1.22
1.15
1.18
1.24
1.33
2.93
2.17%
(0.91%)
—
1.51
FCF per share¥
4.00
4.16
4.86
5.20
5.58
5.61
6.42
6.86
6.66
6.37
1.64
2.68%
5.68%
—
3.24
Dividend per sh¥
1.13
1.17
1.32
1.32
1.57
1.81
2.14
2.44
2.36
2.80
1.05
12.26%
10.47%
—
4.99
Div yield (avg)%
18.21
18.75
18.67
20.93
20.90
18.99
18.87
19.94
21.22
23.74
14.62
19.94
19.47
6
4.29
Payout ratio%
23.01
20.28
17.43
19.42
16.42
15.31
12.78
10.70
9.10
9.39
28.49
10.70
15.86
84
85.09
Shares (diluted)M
103.3
109.4
120.1
114.6
111.0
127.2
146.7
139.9
146.2
147.8
88.11
5.89%
3.94%
87
27.97
Buyback yield%
16.36
14.11
15.38
15.52
14.99
14.45
16.98
16.78
14.97
14.88
27.03
14.97
15.19
39
1.331
D/E ratiox
0.851
0.801
0.807
0.769
0.838
0.748
0.765
0.774
0.749
0.665
0.782
0.749
0.772
62
358.9
Enterprise value¥M
370.1
403.4
421.2
400.3
423.5
436.7
434.5
498.6
587.3
674.7
389.4
9.76%
5.51%
30
174.3
LT debt¥M
73.85
69.22
70.63
71.33
69.50
66.69
74.39
81.33
95.10
102.7
89.92
8.12%
2.67%
20
Revenue
¥357.2M
4.37%
1.00×
Cost of revenue
¥211.1M
4.27%
0.99×
Operating expenses
¥48.61M
3.97%
0.96×
Goodwill & intangibles
20.40%
Property and equipment
16.15%