89.21
Revenue¥M
541.8
572.5
608.9
640.2
689.4
725.7
752.0
796.0
834.0
884.8
91.75
5.12%
5.61%
11
7.03
Revenue growth%
3.79
2.09
2.32
4.05
5.25
2.33
4.01
3.67
4.66
6.63
29.28
4.01
3.90
7
18.35
Gross margin%
27.97
29.20
27.31
24.79
26.12
28.45
26.39
26.62
26.24
26.58
7.29
26.58
26.60
6
3.31
Operating margin%
6.79
6.00
4.16
3.69
1.47
4.15
3.28
3.30
3.84
4.34
16.63
3.84
4.00
50
4.11
Net margin%
7.03
8.14
5.64
3.64
0.97
3.64
2.54
5.19
6.30
5.81
7.97
5.19
5.42
30
36.78
P/E ratio (avg)x
54.84
66.68
68.38
70.29
74.64
83.58
86.63
95.91
105.4
120.5
16.77
95.91
79.11
18
35.43
EV/EBITx
40.66
43.52
47.90
48.10
51.11
52.45
52.09
51.88
62.15
69.06
30.28
52.45
51.50
9
15.40
FCF yield (avg)%
5.58
4.24
6.39
8.62
10.50
9.07
8.53
6.83
7.78
10.73
10.64
8.53
8.16
83
5.76
FCF margin%
0.40
0.40
0.40
0.40
0.40
1.87
1.56
4.08
3.19
2.92
22.32
2.92
0.98
49
1.567
FCF / Net incomex
1.540
1.623
1.761
1.768
1.806
1.914
1.935
1.908
2.099
2.101
0.579
1.935
1.857
14
6.15
ROIC%
25.85
24.24
22.56
25.15
23.49
21.08
22.79
24.34
27.22
25.76
28.83
24.34
24.29
6
4.84
Return on equity%
23.49
23.33
21.01
18.61
20.90
18.91
19.62
18.52
20.99
20.11
16.63
19.62
20.50
29
16.12
Return on assets%
0.40
0.40
0.40
0.40
0.95
1.47
0.40
0.40
0.40
0.40
27.70
0.40
0.40
69
0.32
EPS¥
1.32
1.53
1.51
1.60
1.60
1.71
1.84
2.07
2.32
2.42
0.33
8.58%
7.29%
—
2.46
EPS growth%
20.58
20.32
20.69
23.50
22.28
24.60
25.37
27.31
29.95
29.25
6.32
27.31
24.05
22
1.11
Bookvalue per sh¥
0.65
0.66
0.63
0.63
0.63
0.67
0.72
0.68
0.70
0.70
1.21
2.16%
1.51%
—
0.41
FCF per share¥
1.26
1.34
1.39
1.46
1.41
1.31
1.41
1.22
1.07
1.00
0.32
(6.69%)
(1.87%)
—
0.49
Dividend per sh¥
1.82
2.15
2.22
2.63
2.68
2.75
2.77
3.00
3.08
3.04
0.80
2.51%
7.07%
—
26.57
Div yield (avg)%
11.41
12.89
14.01
15.68
13.90
14.65
17.60
20.32
20.93
23.42
13.68
20.32
15.16
8
24.11
Payout ratio%
25.10
22.31
23.86
22.57
20.99
19.15
22.09
22.23
19.36
19.69
13.48
19.69
22.16
53
315.9
Shares (diluted)M
250.6
225.7
230.6
213.6
229.1
232.5
239.6
267.8
281.6
316.1
311.9
6.65%
3.02%
79
21.55
Buyback yield%
14.91
14.99
17.84
16.03
13.96
12.64
13.88
16.53
18.07
17.98
21.45
16.53
15.51
17
1.407
D/E ratiox
1.304
1.370
1.439
1.549
1.522
1.616
1.768
1.902
1.900
1.968
0.598
1.900
1.582
76
0.810
Enterprise value¥B
0.812
0.870
0.909
0.857
0.890
0.872
0.991
1.068
1.014
1.020
0.122
2.77%
3.44%
21
780.9
LT debt¥M
389.7
375.2
387.7
442.4
490.4
483.8
472.2
477.3
532.6
514.6
80.57
0.97%
2.89%
58
Revenue
¥884.8M
5.61%
1.00×
Cost of revenue
¥405.3M
5.50%
0.99×
Operating expenses
¥200.5M
5.86%
1.02×
Property and equipment
18.38%
Goodwill & intangibles
15.56%