137.8
Revenue¥M
346.1
375.3
389.0
419.2
452.5
472.5
506.5
534.3
573.1
601.2
145.4
5.85%
6.26%
62
22.57
Revenue growth%
3.36
2.78
3.51
2.84
5.18
7.71
7.41
8.54
8.97
6.40
24.50
7.71
5.79
11
9.69
Gross margin%
23.40
20.99
19.51
19.10
16.10
17.53
19.43
17.85
19.21
17.76
11.32
17.85
19.15
14
20.27
Operating margin%
0.40
3.05
5.50
8.04
8.34
9.05
11.65
13.53
14.66
13.39
4.62
13.39
8.70
94
17.59
Net margin%
8.42
6.64
6.25
4.94
5.65
2.88
2.07
2.07
0.95
2.78
4.35
2.07
3.91
53
28.37
P/E ratio (avg)x
48.90
54.38
62.96
71.21
72.12
73.30
69.28
81.02
94.97
97.39
8.817
81.02
71.66
86
12.27
EV/EBITx
26.03
26.97
27.89
31.23
33.02
35.72
35.97
36.86
36.90
40.45
35.18
36.86
34.37
42
7.63
FCF yield (avg)%
12.66
10.04
11.36
14.34
11.86
11.33
14.07
11.53
11.68
12.88
6.90
11.68
11.77
33
25.46
FCF margin%
21.96
22.03
23.41
26.08
23.63
26.23
26.32
23.95
25.68
23.59
23.85
25.68
23.79
93
1.313
FCF / Net incomex
0.853
0.993
0.950
1.077
1.119
1.085
1.111
1.266
1.483
1.768
0.311
1.266
1.098
5
10.76
ROIC%
4.91
3.16
4.65
1.84
3.49
4.63
5.26
5.68
5.56
5.55
26.62
5.55
4.78
7
10.81
Return on equity%
18.70
19.68
21.78
20.24
21.34
21.06
19.31
19.71
17.36
14.57
26.91
19.31
19.70
84
23.95
Return on assets%
19.54
19.47
20.80
19.90
20.14
21.94
22.86
24.44
25.90
28.16
18.49
24.44
21.37
64
60.98
EPS¥
97.55
113.01
134.37
149.07
144.74
151.84
177.84
204.74
217.90
236.42
63.30
10.31%
10.85%
—
25.23
EPS growth%
23.47
26.39
26.20
25.68
26.13
27.07
29.93
29.87
30.06
27.25
28.22
29.87
26.73
63
57.21
Bookvalue per sh¥
72.92
79.25
86.92
80.02
88.52
96.93
96.36
84.42
88.52
92.35
36.83
0.85%
3.44%
—
103.42
FCF per share¥
70.08
67.85
70.71
68.16
59.37
57.45
58.08
54.07
50.17
53.66
52.87
(2.00%)
(2.97%)
—
102.95
Dividend per sh¥
87.06
89.74
96.92
91.69
104.71
109.15
122.07
124.12
119.00
135.92
33.88
5.36%
5.44%
—
23.56
Div yield (avg)%
24.53
25.75
27.87
30.49
28.35
29.21
26.51
27.46
27.19
30.01
24.82
27.46
27.66
45
26.16
Payout ratio%
25.94
23.57
23.68
24.25
21.74
22.23
19.80
19.56
18.91
17.54
14.73
19.56
21.98
11
4.106
Shares (diluted)M
4.624
4.392
4.034
3.737
3.895
4.409
4.346
4.442
4.492
4.129
3.945
1.17%
(1.08%)
10
3.75
Buyback yield%
24.67
25.91
28.24
27.60
26.94
28.93
31.30
28.73
28.77
29.45
24.96
28.93
28.48
32
0.402
D/E ratiox
1.048
1.073
1.104
1.075
1.139
1.260
1.480
1.402
1.410
1.588
0.302
1.410
1.199
25
368.1
Enterprise value¥M
85.65
73.33
68.79
68.00
68.85
70.09
75.68
80.93
71.25
77.61
79.32
2.42%
(0.74%)
25
295.6
LT debt¥M
343.9
331.7
324.7
367.6
354.7
378.7
380.8
418.7
453.3
492.8
92.20
6.80%
4.04%
78
Revenue
¥601.2M
6.26%
1.00×
Cost of revenue
¥357.3M
6.05%
0.98×
Operating expenses
¥84.31M
7.52%
1.13×
Property and equipment
21.62%
Goodwill & intangibles
17.94%