140.6
Revenue¥M
446.8
453.3
466.5
486.7
500.3
512.7
512.6
515.4
514.3
520.2
144.1
0.78%
1.61%
63
10.94
Revenue growth%
20.34
19.35
17.16
17.95
15.49
14.00
14.22
12.51
11.15
13.92
6.95
13.92
14.86
49
20.71
Gross margin%
8.57
7.34
10.30
8.01
7.75
5.94
3.26
5.24
4.93
7.47
11.30
5.24
7.41
83
20.70
Operating margin%
18.06
16.45
18.61
19.87
19.79
18.72
18.92
20.17
19.65
20.23
5.61
19.65
19.28
11
29.16
Net margin%
9.65
9.08
10.33
9.08
6.44
5.93
3.51
2.23
1.31
0.40
25.20
2.23
6.18
30
14.99
P/E ratio (avg)x
22.63
23.66
26.15
24.14
26.28
24.49
22.69
24.55
24.43
26.25
22.91
24.49
24.46
39
9.399
EV/EBITx
9.106
7.902
7.672
7.233
6.534
6.080
6.182
6.295
6.210
5.922
25.35
6.182
6.415
59
21.47
FCF yield (avg)%
12.27
14.19
15.93
17.53
19.25
19.20
20.96
18.11
15.28
14.00
25.66
18.11
16.73
5
24.07
FCF margin%
0.40
2.20
4.74
4.79
3.72
5.30
5.65
5.42
2.68
2.42
6.03
5.30
4.23
45
0.593
FCF / Net incomex
0.492
0.467
0.449
0.458
0.508
0.530
0.486
0.468
0.503
0.469
0.343
0.486
0.477
65
27.97
ROIC%
10.72
10.64
12.97
11.13
12.94
15.55
15.01
12.25
13.61
14.05
20.99
14.05
12.96
92
22.05
Return on equity%
23.50
26.27
28.59
25.74
25.09
26.22
24.57
24.26
25.85
24.25
24.55
24.57
25.42
33
15.84
Return on assets%
26.53
29.03
26.56
24.00
24.84
22.30
25.07
23.86
26.33
25.07
29.08
25.07
25.07
29
2.32
EPS¥
4.45
4.49
4.86
5.23
5.22
5.44
5.61
5.08
4.86
4.89
2.39
(1.29%)
0.38%
—
20.42
EPS growth%
13.89
11.24
12.87
13.41
14.09
13.46
14.75
14.35
12.55
12.19
5.30
13.46
13.44
29
4.34
Bookvalue per sh¥
6.48
6.80
7.40
7.70
8.34
9.01
8.27
7.64
7.84
6.86
4.98
(3.83%)
1.20%
—
2.22
FCF per share¥
1.74
1.63
1.70
1.83
2.13
2.40
2.68
3.02
3.40
3.44
1.11
10.09%
6.89%
—
1.32
Dividend per sh¥
1.85
1.90
1.75
1.51
1.44
1.27
1.11
1.19
1.02
0.99
5.72
(7.12%)
(6.70%)
—
2.15
Div yield (avg)%
11.50
11.78
12.13
9.60
8.61
7.17
10.13
12.08
10.33
9.75
6.23
10.13
10.23
82
15.66
Payout ratio%
12.83
15.25
13.50
12.24
9.57
9.38
8.02
8.89
11.56
12.12
25.25
9.38
11.84
67
42.29
Shares (diluted)M
39.64
39.59
35.17
35.69
37.43
37.06
38.64
40.97
35.68
33.95
42.85
(1.93%)
(1.53%)
67
2.09
Buyback yield%
5.66
8.51
9.05
6.90
7.56
5.11
7.09
8.29
10.89
10.46
21.56
8.29
7.92
89
0.738
D/E ratiox
0.520
0.620
0.748
0.800
0.797
0.930
1.070
1.241
1.339
1.364
1.552
1.241
0.865
48
263.4
Enterprise value¥M
312.3
359.8
420.2
463.5
486.4
545.8
586.4
623.3
672.5
785.3
334.8
10.06%
9.71%
28
128.2
LT debt¥M
101.8
97.50
107.8
113.1
132.6
131.2
134.7
138.0
158.2
170.8
381.0
5.19%
6.18%
19
Revenue
¥520.2M
1.61%
1.00×
Cost of revenue
¥284.1M
1.66%
1.01×
Operating expenses
¥57.86M
1.06%
0.95×
Property and equipment
16.78%