51.50
Revenue¥M
317.7
322.3
332.3
333.9
341.0
337.2
337.7
348.9
345.6
346.1
56.33
0.29%
0.89%
63
2.07
Revenue growth%
22.16
23.35
23.68
24.15
27.00
26.76
24.74
26.33
28.89
26.63
29.35
26.63
25.54
68
26.95
Gross margin%
6.44
4.73
6.87
8.11
5.55
6.09
3.78
1.89
0.40
0.40
5.51
1.89
5.14
66
25.09
Operating margin%
28.54
29.29
29.62
26.83
26.44
24.34
25.21
22.47
22.71
24.22
20.73
24.22
25.83
43
4.43
Net margin%
18.69
18.07
17.77
19.16
17.23
17.35
19.43
16.89
15.47
16.20
2.35
16.89
17.56
41
10.21
P/E ratio (avg)x
27.50
25.68
23.42
25.21
27.20
30.38
30.88
30.02
31.01
32.70
10.85
30.88
28.76
52
35.79
EV/EBITx
9.918
9.354
9.204
10.00
8.921
8.666
9.159
9.432
8.867
9.295
24.39
9.159
9.249
74
18.76
FCF yield (avg)%
14.91
13.20
15.54
13.25
10.33
7.67
9.31
11.35
12.45
14.57
7.71
11.35
12.82
77
12.18
FCF margin%
31.97
30.90
30.70
33.68
31.90
30.10
28.46
26.90
24.17
22.59
27.71
26.90
30.40
83
1.523
FCF / Net incomex
1.270
1.460
1.553
1.667
1.875
2.027
2.143
2.391
2.294
2.647
0.793
2.294
1.951
26
20.67
ROIC%
3.71
2.08
4.30
4.25
5.85
3.61
2.71
1.10
0.40
0.40
12.87
1.10
3.16
84
6.13
Return on equity%
9.67
12.10
11.67
10.20
12.43
14.96
13.43
15.20
12.47
15.37
6.64
14.96
12.45
61
5.05
Return on assets%
2.84
4.51
5.94
7.40
7.49
6.33
4.22
4.84
6.08
6.10
14.37
6.08
6.01
40
0.82
EPS¥
0.51
0.52
0.62
0.63
0.72
0.73
0.81
0.86
0.86
1.02
0.88
7.24%
8.97%
—
4.20
EPS growth%
12.71
12.01
14.58
12.66
12.40
10.34
9.27
6.38
6.61
6.06
2.63
6.61
11.18
81
0.43
Bookvalue per sh¥
0.35
0.30
0.31
0.28
0.26
0.29
0.25
0.25
0.23
0.23
0.92
(2.78%)
(4.38%)
—
0.39
FCF per share¥
0.62
0.56
0.53
0.56
0.59
0.63
0.62
0.58
0.56
0.55
0.37
(1.62%)
(1.03%)
—
0.98
Dividend per sh¥
0.92
1.08
1.11
1.27
1.23
1.42
1.49
1.71
1.80
2.00
0.77
10.19%
9.37%
—
29.81
Div yield (avg)%
25.57
26.87
29.43
32.09
33.59
36.07
34.55
32.98
33.82
35.72
5.97
34.55
33.29
28
24.45
Payout ratio%
12.43
13.48
14.45
13.28
14.18
16.47
17.28
18.53
19.35
19.59
19.25
18.53
15.46
21
235.8
Shares (diluted)M
285.6
288.9
257.6
235.1
207.7
201.4
187.6
186.6
206.5
196.8
236.7
(1.07%)
(2.64%)
65
8.35
Buyback yield%
8.93
7.26
8.19
6.82
9.56
8.56
6.61
4.48
4.73
6.81
29.74
6.61
7.04
81
0.561
D/E ratiox
1.409
1.344
1.327
1.267
1.326
1.218
1.195
1.108
1.163
1.067
1.641
1.163
1.243
16
93.96
Enterprise value¥M
312.8
321.9
310.3
309.5
302.9
286.4
260.1
265.0
287.7
322.8
238.7
1.28%
(0.01%)
9
362.7
LT debt¥M
327.5
311.5
324.9
304.0
328.0
339.3
325.5
310.0
301.4
313.7
203.0
(0.88%)
(0.39%)
33
Revenue
¥346.1M
0.89%
1.00×
Cost of revenue
¥198.1M
0.88%
1.00×
Operating expenses
¥55.99M
0.68%
0.98×
Goodwill & intangibles
16.43%
Property and equipment
14.39%