289.6
Revenue¥M
346.1
353.1
363.8
371.6
382.9
381.6
394.6
399.7
405.8
411.1
297.6
1.43%
2.03%
42
23.74
Revenue growth%
9.04
6.14
7.64
7.11
7.29
9.62
10.10
10.58
13.22
12.86
25.05
10.58
9.33
13
11.87
Gross margin%
26.59
29.20
28.41
30.97
31.06
31.13
29.48
26.57
29.11
28.79
9.19
29.11
29.15
61
27.22
Operating margin%
12.99
13.01
13.58
13.38
11.37
11.02
9.11
6.92
6.24
6.15
29.13
6.92
11.19
83
28.16
Net margin%
10.31
8.08
8.60
8.14
10.98
11.09
8.48
11.01
12.33
12.54
21.12
11.09
10.64
48
36.71
P/E ratio (avg)x
10.35
11.77
12.43
13.37
14.63
14.62
17.40
19.16
19.28
20.16
12.42
19.16
14.63
25
30.54
EV/EBITx
26.66
23.14
23.81
25.16
25.98
23.41
21.37
22.62
20.03
20.76
19.00
21.37
23.28
84
25.27
FCF yield (avg)%
18.41
19.06
16.70
13.86
12.43
9.65
11.35
13.22
15.11
18.06
27.55
13.22
14.48
25
19.75
FCF margin%
22.07
22.73
22.44
22.78
21.97
24.71
22.18
22.45
20.35
20.23
8.46
22.18
22.31
84
0.419
FCF / Net incomex
0.708
0.813
0.873
0.866
0.896
0.984
1.076
1.085
1.139
1.367
0.137
1.085
0.940
87
29.07
ROIC%
13.97
14.43
13.83
16.36
18.90
20.13
17.86
17.29
14.73
16.61
17.77
17.29
16.49
66
29.92
Return on equity%
11.37
11.11
11.94
12.12
9.46
12.02
13.46
14.04
12.74
13.66
12.22
13.46
12.07
77
22.47
Return on assets%
21.55
20.27
22.84
25.69
26.73
26.84
27.87
26.25
28.92
29.01
8.13
27.87
26.49
44
0.58
EPS¥
2.45
2.44
2.70
2.58
2.68
2.70
3.17
3.37
3.30
3.92
0.63
7.91%
4.56%
—
25.98
EPS growth%
25.48
25.24
23.22
20.45
17.83
19.55
17.06
14.59
13.19
10.77
7.78
14.59
18.69
28
1.81
Bookvalue per sh¥
0.34
0.30
0.27
0.25
0.25
0.22
0.23
0.24
0.23
0.22
0.54
(1.92%)
(4.87%)
—
0.99
FCF per share¥
0.98
1.10
1.05
1.21
1.35
1.33
1.31
1.47
1.53
1.79
1.26
5.71%
6.11%
—
0.94
Dividend per sh¥
1.60
1.91
1.97
2.32
2.59
2.86
3.26
3.79
4.10
4.13
1.35
9.75%
11.66%
—
6.84
Div yield (avg)%
8.21
9.09
9.42
10.56
12.21
12.69
14.57
12.26
13.19
15.87
23.38
13.19
12.24
6
28.06
Payout ratio%
2.87
5.26
6.98
8.69
6.83
9.33
8.34
5.63
3.52
3.79
12.24
5.63
6.23
50
80.05
Shares (diluted)M
119.1
121.4
130.9
132.5
158.2
165.1
166.1
178.1
208.9
249.7
81.45
9.55%
9.07%
24
14.68
Buyback yield%
27.45
27.48
27.41
25.80
25.95
27.88
26.63
24.70
26.77
26.48
18.88
26.63
26.70
80
0.611
D/E ratiox
1.601
1.879
2.076
2.243
2.566
2.470
2.453
2.388
2.257
2.270
1.483
2.388
2.263
12
320.5
Enterprise value¥M
61.77
64.53
75.34
89.46
94.52
94.78
97.42
111.0
130.7
138.6
205.9
7.95%
8.87%
43
396.6
LT debt¥M
53.55
57.22
59.84
61.57
64.36
63.22
61.57
69.08
77.47
82.72
20.63
5.15%
4.81%
61
Revenue
¥411.1M
2.03%
1.00×
Cost of revenue
¥268.0M
2.33%
1.03×
Operating expenses
¥47.79M
0.87%
0.89×
Property and equipment
17.80%
Spread over hurdle
25.39%