354.7
Revenue¥M
415.5
422.6
430.6
447.9
445.0
457.0
470.6
469.0
481.1
485.8
379.5
1.77%
1.60%
46
6.61
Revenue growth%
15.72
17.15
17.04
16.92
14.33
15.87
18.19
16.66
19.04
21.35
19.60
18.19
16.98
56
26.72
Gross margin%
18.65
18.09
18.92
16.17
13.95
15.36
14.05
16.93
15.50
15.14
28.26
15.36
15.84
38
29.09
Operating margin%
21.17
21.73
19.17
16.85
16.26
19.20
20.13
18.79
19.78
17.01
28.67
19.20
19.18
16
22.14
Net margin%
11.10
9.76
12.54
13.81
11.72
10.48
12.92
14.05
11.26
11.03
21.24
11.26
11.49
42
13.66
P/E ratio (avg)x
25.78
27.07
29.45
30.15
33.88
34.67
34.49
34.43
34.48
32.79
26.22
34.48
33.34
9
37.60
EV/EBITx
46.50
46.81
56.06
61.14
70.47
79.75
86.99
100.1
113.2
134.0
18.20
100.1
75.11
47
7.70
FCF yield (avg)%
6.68
9.50
9.42
11.87
13.58
16.16
14.27
13.89
16.52
14.98
29.69
14.98
13.73
44
16.91
FCF margin%
11.97
10.14
8.75
10.20
9.69
12.66
11.14
9.57
8.95
8.18
18.76
9.57
9.92
25
1.521
FCF / Net incomex
1.365
1.327
1.535
1.592
1.658
1.749
1.692
1.726
1.878
1.969
1.402
1.749
1.675
75
2.16
ROIC%
21.03
23.96
23.87
22.69
22.99
20.64
23.62
23.86
25.81
25.28
8.70
23.86
23.74
56
14.84
Return on equity%
12.80
15.63
13.21
12.47
10.69
10.83
11.92
11.12
9.39
10.56
4.73
10.83
11.52
28
26.27
Return on assets%
0.40
2.16
0.74
2.08
4.73
5.81
5.08
5.90
5.16
3.56
13.49
5.16
4.14
22
28.57
EPS¥
16.94
17.36
15.38
16.22
17.61
18.27
19.28
20.64
18.82
19.91
30.40
2.48%
0.02%
—
29.81
EPS growth%
6.36
6.85
7.10
9.59
10.17
11.13
9.47
9.63
9.98
12.32
15.89
9.98
9.61
68
39.59
Bookvalue per sh¥
19.91
19.43
21.85
21.40
23.64
27.27
30.84
31.79
35.00
39.70
21.86
10.93%
7.89%
—
31.91
FCF per share¥
49.29
48.52
49.18
53.88
52.50
48.93
52.83
57.13
52.67
54.29
32.36
0.67%
1.26%
—
6.83
Dividend per sh¥
8.58
9.73
10.76
10.03
11.21
12.91
14.52
15.15
14.31
13.80
33.84
4.26%
5.28%
—
27.07
Div yield (avg)%
1.33
1.01
0.40
0.40
0.40
1.92
0.40
1.40
1.40
2.48
28.78
1.40
1.17
28
20.49
Payout ratio%
22.19
22.41
19.47
22.22
23.06
22.86
23.37
22.80
24.37
25.16
28.55
23.37
22.83
87
6.802
Shares (diluted)M
7.003
7.337
7.222
6.799
6.338
6.176
6.502
6.623
7.494
7.381
6.578
3.09%
(0.13%)
57
4.76
Buyback yield%
13.65
12.67
14.22
14.59
15.29
16.85
19.70
21.43
23.13
25.35
5.98
21.43
16.07
72
0.139
D/E ratiox
1.683
1.877
2.177
2.281
2.550
2.622
2.843
3.220
3.531
3.805
1.028
3.220
2.586
15
52.32
Enterprise value¥M
249.9
224.5
238.0
229.0
208.4
212.4
227.5
223.2
214.8
228.0
307.1
1.81%
(0.58%)
94
285.5
LT debt¥M
490.4
505.7
570.7
657.8
708.6
759.0
851.4
924.3
900.5
967.1
49.46
6.42%
8.69%
11
Revenue
¥485.8M
1.60%
1.00×
Cost of revenue
¥307.1M
1.87%
1.03×
Operating expenses
¥82.34M
1.54%
0.99×
Property and equipment
15.34%
Spread over hurdle
12.79%