69.38
Revenue¥M
204.4
213.4
219.1
220.0
225.6
227.9
232.0
240.5
251.8
258.3
77.52
2.74%
2.70%
56
24.22
Revenue growth%
26.55
26.15
24.39
24.67
22.13
23.24
23.72
22.29
21.34
19.66
12.88
22.29
23.48
84
10.91
Gross margin%
22.87
25.32
22.41
22.90
25.13
27.81
30.18
27.20
26.75
27.02
18.00
27.20
26.03
7
14.42
Operating margin%
38.48
36.04
38.23
36.32
38.70
36.22
38.92
41.33
43.19
43.95
8.66
41.33
38.59
14
12.57
Net margin%
22.73
20.27
22.01
21.10
22.18
24.26
21.68
21.79
21.27
19.96
7.87
21.68
21.74
20
33.43
P/E ratio (avg)x
4.830
4.380
4.161
4.313
4.021
4.060
3.942
3.581
3.437
3.208
22.15
3.581
4.040
38
14.89
EV/EBITx
26.82
24.52
22.68
24.63
25.57
23.74
20.86
21.19
22.63
19.50
14.66
21.19
23.21
42
15.01
FCF yield (avg)%
7.40
5.10
2.43
4.17
6.39
7.91
5.70
7.57
5.19
4.30
29.67
5.70
5.44
63
2.88
FCF margin%
15.80
16.04
16.13
15.47
17.11
17.81
19.51
18.53
17.01
19.57
18.71
18.53
17.06
91
0.907
FCF / Net incomex
1.039
1.159
1.240
1.378
1.502
1.485
1.477
1.508
1.518
1.745
0.668
1.508
1.481
74
8.94
ROIC%
16.02
15.50
17.47
17.46
15.50
15.63
13.63
11.09
8.66
6.54
6.64
11.09
15.50
33
16.95
Return on equity%
16.72
19.15
18.38
18.66
16.30
18.28
18.67
16.41
15.74
14.10
10.55
16.41
17.50
90
20.09
Return on assets%
18.27
16.17
14.82
13.75
10.78
10.41
9.62
8.48
8.25
7.93
4.31
8.48
10.59
20
18.90
EPS¥
8.28
7.91
7.95
8.03
8.40
8.62
8.64
9.96
10.66
10.27
20.30
4.11%
2.01%
—
9.75
EPS growth%
20.91
22.34
21.28
18.60
18.36
18.73
16.10
15.20
15.40
17.98
5.24
16.10
18.48
21
20.31
Bookvalue per sh¥
20.19
20.14
20.14
19.45
21.31
20.22
20.48
19.75
21.39
21.37
16.38
0.06%
(0.05%)
—
23.53
FCF per share¥
16.90
15.85
13.44
14.23
13.95
13.03
12.46
13.43
14.45
14.41
25.97
0.66%
(1.36%)
—
16.99
Dividend per sh¥
26.41
26.18
25.46
24.69
25.93
28.99
30.86
35.81
41.72
45.53
5.79
11.92%
5.39%
—
16.96
Div yield (avg)%
31.11
31.05
32.17
30.27
32.01
34.43
35.86
34.30
33.33
35.95
5.90
34.43
32.75
78
25.74
Payout ratio%
18.61
20.82
22.77
22.67
20.58
20.54
17.79
16.06
18.46
20.51
20.30
18.46
20.53
65
7.500
Shares (diluted)M
7.692
7.314
6.648
6.216
6.162
6.084
6.800
6.812
6.512
6.624
7.623
1.46%
(2.51%)
8
19.57
Buyback yield%
5.54
2.77
1.40
2.39
0.40
0.40
0.40
1.89
2.23
4.67
6.86
1.89
2.06
61
1.634
D/E ratiox
0.707
0.819
0.784
0.838
0.949
0.941
1.007
1.157
1.279
1.304
0.957
1.157
0.945
57
180.0
Enterprise value¥M
164.0
178.7
157.9
159.8
145.5
153.1
171.6
173.0
175.5
166.2
154.3
2.71%
(0.81%)
47
287.7
LT debt¥M
250.3
273.1
303.6
347.1
384.3
418.5
484.6
556.8
552.1
662.9
190.7
11.52%
10.74%
33
Revenue
¥258.3M
2.70%
1.00×
Cost of revenue
¥180.7M
2.69%
1.00×
Operating expenses
¥52.64M
2.11%
0.94×
Property and equipment
17.93%