84.99
Revenue¥M
407.8
443.9
478.9
519.7
561.7
613.9
672.7
740.2
798.1
882.3
92.57
9.45%
8.74%
73
27.55
Revenue growth%
34.13
32.78
30.05
30.88
29.63
30.48
31.03
31.14
32.13
33.52
14.74
31.14
31.08
42
9.88
Gross margin%
31.64
32.70
32.74
33.59
36.16
34.53
32.69
31.11
32.44
35.33
18.74
32.69
32.72
25
5.75
Operating margin%
14.14
13.22
12.88
14.15
15.70
17.59
17.37
18.94
20.16
17.67
15.58
17.67
16.54
93
7.72
Net margin%
16.46
17.69
15.63
14.97
12.51
9.84
11.42
11.97
11.49
11.16
11.13
11.42
12.24
27
30.03
P/E ratio (avg)x
34.75
34.91
34.81
37.33
38.54
34.11
37.05
39.49
40.02
37.59
6.841
37.59
37.19
38
29.02
EV/EBITx
24.07
26.16
25.65
23.76
26.44
27.25
30.08
33.59
33.11
36.64
19.84
33.11
26.85
21
28.77
FCF yield (avg)%
12.76
13.66
16.12
17.25
17.67
16.29
16.26
15.71
17.51
17.51
7.48
16.29
16.28
25
23.92
FCF margin%
28.34
27.20
24.30
24.34
24.00
24.58
24.88
23.59
25.48
24.06
5.84
24.58
24.46
24
0.614
FCF / Net incomex
0.352
0.363
0.356
0.403
0.480
0.563
0.614
0.656
0.649
0.706
1.636
0.649
0.522
14
5.41
ROIC%
29.62
32.09
30.70
31.63
31.54
29.30
31.65
30.34
32.15
29.20
11.03
30.34
31.12
6
29.08
Return on equity%
3.87
2.20
3.37
2.62
2.82
5.24
4.39
1.45
4.27
6.22
20.57
4.39
3.62
10
24.67
Return on assets%
16.14
15.17
14.49
15.26
12.70
14.96
14.06
14.42
14.02
14.62
24.93
14.42
14.55
63
2.11
EPS¥
1.47
1.74
1.80
1.83
1.85
2.23
2.48
2.54
2.86
2.90
2.31
9.32%
8.10%
—
26.02
EPS growth%
12.77
9.89
7.86
7.71
9.57
10.89
12.47
14.95
13.83
11.50
26.21
12.47
11.19
32
0.62
Bookvalue per sh¥
4.10
4.23
4.73
4.72
4.69
5.62
6.06
6.40
6.68
6.58
2.89
6.99%
6.08%
—
2.96
FCF per share¥
2.19
2.04
2.03
1.89
2.15
2.05
2.20
2.48
2.35
2.52
2.68
3.22%
0.70%
—
2.03
Dividend per sh¥
0.60
0.60
0.55
0.54
0.52
0.53
0.59
0.64
0.72
0.67
2.21
5.28%
(0.16%)
—
14.51
Div yield (avg)%
15.14
13.42
16.02
14.25
17.06
16.51
14.33
12.30
13.72
11.21
19.64
13.72
14.29
65
7.66
Payout ratio%
28.02
29.10
31.32
30.64
29.55
27.74
27.26
28.97
26.89
24.80
23.72
27.26
28.50
92
151.5
Shares (diluted)M
161.8
151.0
135.6
139.6
137.7
146.5
157.9
147.5
148.1
147.1
149.4
1.32%
(0.82%)
70
8.97
Buyback yield%
14.69
12.33
9.65
6.65
9.51
7.10
9.27
10.12
8.89
8.67
10.98
8.89
9.39
29
1.757
D/E ratiox
0.906
0.893
0.883
0.900
0.861
0.820
0.865
0.907
0.871
0.980
0.834
0.871
0.888
25
0.232
Enterprise value¥B
1.302
1.375
1.487
1.797
2.181
2.528
2.478
2.548
2.991
3.398
0.823
9.27%
10.37%
35
205.6
LT debt¥M
625.6
614.2
571.9
635.7
639.9
704.7
721.2
777.3
693.9
705.5
672.4
1.97%
1.73%
93
Revenue
¥882.3M
8.74%
1.00×
Cost of revenue
¥524.2M
8.74%
1.00×
Operating expenses
¥163.9M
8.74%
1.00×
Property and equipment
17.77%
Spread over hurdle
46.85%