46.47
Revenue¥M
174.1
185.9
199.8
218.7
235.9
253.8
273.9
289.6
309.9
340.9
49.34
7.64%
7.93%
82
20.87
Revenue growth%
36.32
34.28
34.57
33.51
33.54
35.04
32.06
34.00
36.63
38.56
11.60
35.04
34.42
63
25.35
Gross margin%
29.14
28.99
28.65
30.55
31.02
32.52
32.85
34.59
36.05
33.95
20.63
33.95
31.77
71
14.73
Operating margin%
26.88
24.56
26.91
27.31
28.87
27.04
26.41
27.19
28.20
27.99
14.39
27.19
27.11
28
20.28
Net margin%
0.40
3.26
4.77
3.94
5.52
7.09
7.98
5.53
2.65
5.40
13.77
5.53
5.09
47
35.40
P/E ratio (avg)x
36.36
33.06
34.66
36.34
36.71
37.69
35.15
38.26
36.83
33.18
11.22
36.83
36.35
32
34.60
EV/EBITx
18.21
17.56
17.09
17.61
18.63
18.65
18.89
18.50
20.92
22.70
10.96
18.89
18.57
7
21.60
FCF yield (avg)%
3.05
1.31
1.70
2.54
4.63
4.64
6.50
5.42
3.97
2.49
26.95
4.64
3.51
43
21.60
FCF margin%
29.59
29.84
29.38
31.28
31.66
32.32
34.54
32.38
33.53
35.41
11.55
33.53
31.99
58
1.759
FCF / Net incomex
1.139
1.148
1.001
1.005
1.035
0.919
0.823
0.788
0.684
0.650
1.262
0.788
0.960
67
5.44
ROIC%
15.01
13.13
10.40
7.67
8.39
8.90
8.93
10.93
10.51
9.01
16.33
9.01
9.71
7
19.16
Return on equity%
12.12
12.04
11.72
11.68
9.92
9.27
9.27
9.66
9.96
11.70
16.75
9.66
10.82
31
10.39
Return on assets%
10.50
8.44
8.50
10.32
7.81
6.05
3.12
4.36
2.37
0.40
19.91
3.12
6.93
79
119.51
EPS¥
28.67
28.21
25.76
28.08
27.86
30.33
30.97
28.41
31.69
31.31
132.44
2.36%
(0.15%)
—
27.45
EPS growth%
26.65
27.66
27.51
26.40
23.96
21.47
24.10
23.67
25.13
24.78
19.57
24.10
24.96
95
32.05
Bookvalue per sh¥
85.85
82.43
72.91
78.82
71.64
72.15
77.70
70.88
64.81
66.18
160.86
(1.57%)
(1.46%)
—
157.39
FCF per share¥
24.74
25.64
24.79
26.65
22.65
23.75
21.99
21.22
18.48
17.49
171.43
(5.04%)
(4.81%)
—
138.07
Dividend per sh¥
119.50
137.38
150.57
163.36
167.15
193.30
221.73
233.36
272.68
286.55
157.54
11.38%
10.63%
—
22.80
Div yield (avg)%
15.14
13.33
12.85
13.59
10.63
13.32
11.13
10.37
11.18
10.43
26.51
11.13
12.02
33
2.94
Payout ratio%
38.69
37.49
37.87
37.16
38.95
40.84
43.05
42.68
44.15
44.58
14.83
43.05
39.89
63
2.575
Shares (diluted)M
3.064
3.342
3.317
3.046
2.818
3.001
3.016
2.742
2.980
2.705
2.602
(0.82%)
(1.13%)
63
20.33
Buyback yield%
2.84
4.00
1.25
0.40
0.40
0.83
1.12
0.40
2.89
2.98
25.62
1.12
1.19
66
1.736
D/E ratiox
1.230
1.228
1.158
1.268
1.435
1.629
1.858
2.096
2.137
2.229
0.439
2.096
1.532
89
192.5
Enterprise value¥M
328.1
310.3
312.2
324.0
314.3
342.0
377.7
350.0
391.1
405.5
156.8
5.23%
3.04%
91
340.0
LT debt¥M
435.4
424.8
408.0
425.1
463.3
475.8
563.6
663.9
693.2
776.9
386.9
10.89%
7.64%
70
Revenue
¥340.9M
7.93%
1.00×
Cost of revenue
¥171.6M
7.87%
0.99×
Operating expenses
¥70.23M
7.64%
0.97×
Property and equipment
16.86%
Spread over hurdle
15.71%