770.6
Revenue¥M
527.1
552.4
576.9
597.6
632.8
661.7
693.7
733.4
767.6
797.8
829.6
4.74%
4.94%
12
11.39
Revenue growth%
26.57
27.00
28.59
25.96
27.68
27.34
24.43
24.02
27.00
26.37
11.55
26.37
26.78
51
11.43
Gross margin%
0.82
0.40
0.40
0.40
0.40
0.57
0.90
0.40
1.91
3.62
25.75
0.90
0.49
24
12.31
Operating margin%
4.09
5.61
5.53
3.49
2.94
0.40
0.40
0.40
0.40
1.81
15.73
0.40
2.38
39
28.08
Net margin%
15.88
15.28
13.62
15.05
12.73
15.62
13.09
13.05
13.33
16.01
19.67
13.33
14.34
12
26.80
P/E ratio (avg)x
17.07
19.46
21.12
23.77
26.19
28.76
29.40
31.80
34.39
38.56
29.90
31.80
27.48
13
37.77
EV/EBITx
28.18
31.97
35.84
34.86
34.09
36.67
41.10
44.54
50.06
50.45
10.18
44.54
36.25
49
10.03
FCF yield (avg)%
0.40
1.99
0.40
1.45
1.06
2.07
0.91
0.40
1.12
0.40
18.57
0.91
0.99
86
23.23
FCF margin%
9.09
7.42
9.64
11.15
14.10
11.51
10.63
12.26
14.16
14.54
26.80
12.26
11.33
45
1.423
FCF / Net incomex
0.462
0.498
0.542
0.595
0.558
0.498
0.475
0.466
0.438
0.419
0.916
0.466
0.486
31
17.09
ROIC%
31.22
29.68
26.94
25.30
26.38
28.64
26.36
24.79
24.45
22.29
6.00
24.79
26.37
62
24.69
Return on equity%
9.39
9.95
9.51
9.04
7.17
7.66
8.56
10.31
10.83
13.71
21.40
10.31
9.45
71
4.29
Return on assets%
25.57
27.31
28.66
28.14
27.51
25.60
26.69
25.61
27.77
28.69
21.63
26.69
27.41
34
6.10
EPS¥
10.10
10.32
11.36
12.96
13.54
13.86
15.17
14.57
14.34
16.26
6.50
3.73%
6.36%
—
18.43
EPS growth%
21.28
18.65
20.01
17.17
17.72
16.94
19.14
17.94
19.19
16.51
13.61
17.94
18.29
84
1.84
Bookvalue per sh¥
2.10
2.47
2.71
3.22
3.18
3.65
3.59
4.14
4.20
4.26
0.88
6.03%
8.07%
—
1.72
FCF per share¥
1.28
1.47
1.71
1.76
2.08
2.39
2.67
3.17
3.74
3.92
4.16
13.47%
13.03%
—
5.38
Dividend per sh¥
8.40
8.99
8.71
8.58
9.00
8.60
8.07
7.91
9.23
9.05
4.53
0.11%
1.03%
—
28.97
Div yield (avg)%
22.14
24.12
25.98
24.03
24.79
25.96
24.61
24.96
23.92
26.89
8.36
24.96
24.70
63
8.93
Payout ratio%
15.08
17.43
18.40
15.53
15.34
17.29
18.88
18.46
16.58
18.65
6.44
18.46
17.36
88
68.00
Shares (diluted)M
64.74
59.71
61.22
68.07
74.83
81.79
73.58
74.52
69.30
73.40
68.21
(0.39%)
2.00%
19
28.39
Buyback yield%
7.10
6.15
8.78
7.70
7.93
8.32
5.78
3.62
2.55
0.40
6.58
3.62
6.62
82
0.442
D/E ratiox
2.045
2.052
2.157
2.481
2.869
3.324
3.318
3.894
4.220
5.109
0.190
3.894
3.094
69
620.0
Enterprise value¥M
569.8
533.9
514.0
457.3
421.7
400.5
409.2
383.6
430.5
417.3
919.8
(0.21%)
(3.08%)
94
212.1
LT debt¥M
173.1
196.1
210.4
224.2
251.6
279.8
303.0
292.3
302.1
303.6
139.7
3.83%
7.02%
63
Revenue
¥797.8M
4.94%
1.00×
Cost of revenue
¥509.9M
4.58%
0.97×
Operating expenses
¥118.2M
5.34%
1.04×
Property and equipment
16.13%
Spread over hurdle
(2.78%)