44.15
Revenue¥M
265.0
277.0
284.9
292.3
304.5
310.1
322.8
330.7
341.2
359.0
45.28
3.34%
3.39%
87
20.68
Revenue growth%
6.79
3.99
2.88
4.51
6.78
5.97
4.14
6.36
6.22
7.73
2.81
6.22
6.10
56
2.21
Gross margin%
19.99
18.45
16.29
18.71
17.97
15.41
13.03
11.60
11.99
9.86
13.72
11.99
15.85
23
4.59
Operating margin%
34.42
33.95
31.85
34.25
35.65
33.63
32.56
30.40
32.70
31.45
26.06
32.56
33.17
10
8.94
Net margin%
0.40
1.48
3.36
1.40
0.40
2.32
2.70
5.53
8.14
7.31
26.88
5.53
2.51
75
11.64
P/E ratio (avg)x
13.04
14.60
14.43
14.51
13.23
12.22
11.01
11.47
11.78
11.07
15.68
11.47
12.63
37
15.42
EV/EBITx
19.65
19.57
21.02
23.81
28.10
32.35
33.31
34.72
40.77
45.50
23.95
34.72
30.22
16
25.27
FCF yield (avg)%
17.58
17.85
16.86
18.71
18.01
15.14
13.27
11.59
11.97
14.75
24.12
13.27
16.00
74
5.53
FCF margin%
28.92
31.03
32.31
31.09
30.98
28.11
27.06
26.52
25.86
26.12
26.27
26.52
28.51
76
0.146
FCF / Net incomex
1.651
1.807
2.048
2.118
2.260
2.584
3.097
3.652
3.972
4.090
0.490
3.652
2.422
35
28.59
ROIC%
2.60
2.60
2.09
1.98
0.40
0.40
0.40
2.21
4.52
4.63
21.63
2.21
2.15
32
7.50
Return on equity%
26.84
28.61
25.70
27.73
24.80
21.90
21.60
19.51
20.90
20.74
12.36
20.90
23.35
47
24.46
Return on assets%
21.71
21.31
19.18
21.45
20.23
20.22
23.21
24.65
22.57
20.21
25.27
22.57
21.38
85
27.98
EPS¥
8.03
7.87
8.56
9.72
10.44
9.73
11.17
12.76
13.68
14.78
29.38
7.19%
7.04%
—
21.45
EPS growth%
20.65
19.19
20.70
18.74
18.37
18.18
18.54
19.47
19.38
17.52
22.98
18.54
18.97
42
13.30
Bookvalue per sh¥
17.44
15.62
16.44
16.77
16.03
17.03
16.83
17.06
18.52
20.74
9.30
5.30%
2.33%
—
15.93
FCF per share¥
21.19
24.17
27.16
27.96
28.51
30.95
35.32
37.79
40.64
44.32
28.23
9.22%
8.94%
—
8.15
Dividend per sh¥
30.44
34.24
38.04
38.55
41.98
46.42
51.57
52.37
54.05
64.08
26.13
8.83%
7.83%
—
19.03
Div yield (avg)%
10.48
8.29
6.94
8.47
7.18
9.75
10.96
9.77
11.77
13.60
26.37
10.96
9.76
58
26.77
Payout ratio%
25.54
23.14
22.68
22.87
21.44
21.41
20.31
20.74
22.76
25.10
27.16
21.41
22.72
19
7.681
Shares (diluted)M
6.404
6.484
6.267
6.772
6.656
6.570
7.319
7.399
7.423
7.304
7.623
1.87%
0.85%
88
19.48
Buyback yield%
22.35
20.86
21.73
23.04
24.67
26.40
23.64
23.33
22.59
21.97
16.87
23.33
22.82
8
0.224
D/E ratiox
0.703
0.765
0.783
0.817
0.802
0.724
0.811
0.795
0.850
0.907
0.767
0.811
0.799
54
294.8
Enterprise value¥M
397.2
431.6
472.3
555.3
592.1
652.7
702.8
742.6
818.6
993.0
202.5
10.89%
10.34%
36
133.3
LT debt¥M
297.0
350.8
411.3
453.3
474.2
451.1
476.1
484.2
516.0
514.5
453.1
1.64%
5.18%
5
Revenue
¥359.0M
3.39%
1.00×
Cost of revenue
¥205.5M
3.26%
0.99×
Operating expenses
¥73.97M
3.72%
1.03×
Property and equipment
17.51%