171.5
Revenue¥M
287.8
305.9
334.7
356.0
383.1
409.7
448.2
484.6
525.5
571.4
179.1
8.32%
7.65%
47
11.31
Revenue growth%
19.91
18.33
15.59
13.94
16.35
17.17
18.66
18.62
15.67
17.61
17.93
17.61
17.39
64
19.11
Gross margin%
24.98
22.74
24.33
22.80
24.49
21.96
22.49
19.74
20.43
18.65
2.69
20.43
22.62
79
19.97
Operating margin%
12.91
12.49
13.75
13.03
12.75
11.38
13.74
12.58
14.11
13.21
11.83
13.21
12.97
58
11.94
Net margin%
7.92
5.97
3.35
4.99
3.81
2.48
0.40
0.40
1.38
2.42
24.95
1.38
2.92
13
27.17
P/E ratio (avg)x
17.13
15.51
15.84
15.89
14.37
15.49
14.14
13.20
12.87
13.96
17.63
13.96
14.93
73
6.420
EV/EBITx
38.54
38.20
40.41
37.91
41.14
40.64
39.64
38.30
39.42
37.89
7.592
39.42
38.98
41
24.48
FCF yield (avg)%
32.58
32.88
32.47
34.28
33.34
33.57
32.45
31.65
33.78
31.73
28.09
32.45
32.73
49
20.30
FCF margin%
12.14
10.78
7.81
8.80
9.78
11.06
11.74
14.50
14.66
16.58
13.77
14.50
11.40
85
0.855
FCF / Net incomex
0.854
0.858
0.923
1.118
1.120
1.298
1.326
1.351
1.599
1.925
0.657
1.351
1.209
63
28.11
ROIC%
5.88
8.73
10.87
10.45
9.39
9.06
6.39
6.07
5.64
6.59
4.66
6.39
7.66
55
15.21
Return on equity%
9.81
10.41
12.97
11.11
10.01
10.76
8.23
6.11
3.96
6.07
29.31
6.11
9.91
54
10.27
Return on assets%
14.11
13.32
10.96
10.80
8.68
6.75
4.68
5.94
5.78
5.62
13.37
5.78
7.71
59
33.35
EPS¥
25.36
24.68
23.90
27.90
28.34
27.19
29.59
29.88
28.48
31.39
35.35
2.06%
3.79%
—
5.97
EPS growth%
12.15
9.49
9.20
10.38
11.71
10.07
10.94
8.31
10.71
11.38
8.47
10.71
10.55
6
24.95
Bookvalue per sh¥
34.25
32.54
33.12
35.97
34.61
36.38
37.56
41.63
44.32
46.69
9.21
6.17%
3.84%
—
27.16
FCF per share¥
14.79
15.51
14.20
14.79
14.40
16.24
16.51
15.30
14.09
14.98
32.64
0.80%
(0.08%)
—
30.37
Dividend per sh¥
40.60
47.30
50.05
52.16
59.30
65.67
68.86
74.46
86.94
84.45
12.07
7.33%
8.31%
—
26.01
Div yield (avg)%
24.76
27.12
27.89
26.66
27.17
27.64
29.27
27.22
29.05
28.63
19.98
28.63
27.43
6
23.27
Payout ratio%
23.07
21.81
21.69
21.29
22.99
24.20
23.13
21.25
22.98
22.38
16.03
22.98
22.68
66
5.580
Shares (diluted)M
5.803
5.942
6.012
7.101
6.841
7.782
7.629
9.029
9.822
10.14
5.471
8.19%
5.54%
90
11.63
Buyback yield%
18.38
21.14
21.51
19.54
18.97
21.81
20.80
18.12
18.19
17.89
6.97
18.19
19.25
74
0.945
D/E ratiox
0.702
0.727
0.691
0.790
0.747
0.839
0.948
1.061
1.231
1.440
1.618
1.061
0.814
68
148.1
Enterprise value¥M
32.02
35.22
35.62
40.34
39.06
41.54
46.84
48.74
45.32
50.58
281.7
5.31%
4.26%
40
322.7
LT debt¥M
246.4
238.7
245.4
266.9
290.3
346.3
373.9
389.3
413.2
427.4
106.1
8.04%
6.33%
76
Revenue
¥571.4M
7.65%
1.00×
Cost of revenue
¥351.9M
8.06%
1.04×
Operating expenses
¥79.07M
6.84%
0.93×
Cash and investments
21.11%
Property and equipment
17.81%
Spread over hurdle
26.31%