122.3
Revenue¥M
246.9
248.7
258.8
268.1
272.8
274.8
274.4
286.8
289.2
298.5
135.5
1.82%
2.25%
8
9.04
Revenue growth%
23.53
25.04
23.17
20.24
18.76
16.75
18.39
18.18
18.26
17.64
23.96
18.18
18.57
57
6.28
Gross margin%
12.73
11.66
10.21
11.87
13.90
13.93
14.15
15.25
17.53
14.60
6.37
14.60
13.91
16
14.05
Operating margin%
7.52
8.52
10.92
10.82
9.05
6.58
9.20
7.89
8.72
10.42
26.85
8.72
8.88
78
22.18
Net margin%
11.73
13.38
12.43
13.69
14.41
12.28
10.97
12.99
13.75
15.40
2.30
12.99
13.19
27
26.60
P/E ratio (avg)x
43.95
47.66
50.07
48.24
49.80
56.16
58.25
64.55
63.91
72.30
19.67
63.91
53.11
19
31.66
EV/EBITx
8.606
9.344
8.919
8.713
8.799
8.680
8.887
8.591
8.513
8.937
21.24
8.680
8.756
31
10.54
FCF yield (avg)%
6.66
4.52
3.32
0.64
2.09
1.74
0.40
0.40
0.40
0.40
21.49
0.40
1.19
93
3.76
FCF margin%
5.01
6.77
6.47
6.53
8.28
9.31
9.86
10.65
12.75
12.01
25.47
10.65
8.80
69
1.473
FCF / Net incomex
1.508
1.534
1.491
1.768
2.033
2.153
2.264
2.578
2.732
2.712
1.253
2.578
2.093
32
16.58
ROIC%
25.51
28.49
25.73
25.37
25.10
25.60
24.18
23.48
21.61
20.97
3.21
23.48
25.23
62
26.11
Return on equity%
5.32
7.75
9.01
10.91
9.12
7.30
4.56
3.52
2.44
1.14
20.53
3.52
6.31
29
18.18
Return on assets%
13.23
15.75
16.99
17.74
19.59
21.42
23.68
21.80
22.47
24.54
21.04
22.47
20.51
48
26.24
EPS¥
9.69
10.15
9.86
10.64
9.81
9.96
8.52
7.53
8.06
7.17
27.91
(6.09%)
(3.06%)
—
26.19
EPS growth%
29.45
27.95
25.30
27.12
26.50
28.88
28.63
30.38
31.47
31.41
22.39
30.38
28.76
82
31.02
Bookvalue per sh¥
31.38
32.63
29.20
29.75
29.96
28.06
27.02
24.87
25.44
24.93
26.88
(3.61%)
(2.61%)
—
8.77
FCF per share¥
18.94
19.30
21.66
25.08
27.14
31.36
34.12
38.07
41.66
46.18
23.58
11.22%
10.79%
—
14.82
Dividend per sh¥
30.61
27.73
26.78
28.84
25.78
23.23
20.57
22.37
19.79
18.44
17.36
(6.48%)
(4.62%)
—
11.00
Div yield (avg)%
22.78
25.43
25.23
27.84
27.94
28.44
30.32
33.15
33.53
32.18
6.74
32.18
28.19
25
28.34
Payout ratio%
0.40
0.40
0.40
2.64
4.44
3.70
5.81
8.26
7.00
9.24
6.36
7.00
4.07
46
6.587
Shares (diluted)M
6.678
6.286
5.817
5.588
5.531
5.491
5.750
5.291
5.668
5.259
6.456
(1.00%)
(1.33%)
67
16.50
Buyback yield%
8.96
8.27
6.64
4.02
1.46
3.91
3.12
0.62
2.25
1.86
5.18
2.25
3.52
8
0.914
D/E ratiox
0.329
0.307
0.312
0.302
0.326
0.341
0.379
0.421
0.392
0.428
0.931
0.392
0.335
48
178.6
Enterprise value¥M
328.4
337.4
374.1
377.0
362.9
343.0
372.9
354.8
391.6
400.7
57.59
2.00%
3.61%
54
309.0
LT debt¥M
207.2
197.5
194.0
192.2
211.5
214.5
238.6
237.9
224.1
233.3
290.8
1.98%
0.97%
81
Revenue
¥298.5M
2.25%
1.00×
Cost of revenue
¥147.6M
1.79%
0.96×
Operating expenses
¥61.96M
2.65%
1.04×
Property and equipment
18.32%
Spread over hurdle
12.51%