175.5
Revenue¥M
161.8
174.5
188.7
197.4
211.6
229.5
243.8
262.9
274.0
288.2
188.8
6.37%
6.61%
49
28.31
Revenue growth%
17.81
15.91
17.34
20.32
22.98
21.23
20.27
22.31
24.70
22.10
9.03
22.10
20.78
57
9.30
Gross margin%
15.11
12.37
14.16
11.28
11.15
10.34
9.97
9.93
11.81
12.85
3.81
10.34
11.54
15
27.30
Operating margin%
12.90
11.10
12.65
12.55
14.02
12.97
15.94
15.77
13.88
12.49
9.17
13.88
12.94
83
21.80
Net margin%
17.09
14.11
11.42
8.71
7.18
4.52
5.68
5.04
4.66
5.98
2.45
5.04
6.58
13
12.42
P/E ratio (avg)x
11.42
10.69
12.31
13.56
13.57
13.11
12.53
13.63
14.21
14.29
16.36
13.63
13.33
5
22.57
EV/EBITx
16.03
15.58
18.08
17.68
17.51
17.31
16.81
18.11
18.69
18.32
7.748
18.11
17.60
54
29.72
FCF yield (avg)%
25.17
24.76
27.52
26.04
28.69
30.03
29.31
31.42
30.46
32.69
15.84
30.46
29.00
87
22.31
FCF margin%
3.85
1.05
2.92
5.04
5.81
8.59
6.64
6.48
6.80
4.13
18.86
6.64
5.42
20
1.778
FCF / Net incomex
0.203
0.199
0.183
0.194
0.177
0.190
0.202
0.183
0.193
0.186
0.422
0.190
0.191
38
14.87
ROIC%
3.70
3.96
5.57
3.84
3.44
5.57
2.88
3.93
5.08
4.93
15.03
4.93
3.94
93
15.52
Return on equity%
25.59
26.59
25.34
24.46
25.54
27.26
26.64
29.03
26.07
24.83
3.53
26.64
25.83
70
25.91
Return on assets%
12.77
14.74
14.10
12.86
12.09
14.51
14.10
13.29
14.87
12.85
11.26
14.10
13.69
52
2.67
EPS¥
12.52
14.48
16.22
16.23
17.68
18.60
17.80
20.22
21.00
20.22
2.82
2.73%
6.09%
—
27.70
EPS growth%
16.58
18.51
19.40
18.33
20.47
19.27
16.51
17.34
16.70
19.34
12.70
17.34
18.42
28
11.42
Bookvalue per sh¥
3.92
3.82
3.95
3.98
4.32
4.89
4.93
5.32
5.80
5.87
2.87
6.31%
5.55%
—
4.28
FCF per share¥
9.32
10.26
12.34
13.75
16.43
17.08
18.59
19.82
22.76
23.42
4.02
7.36%
10.70%
—
9.80
Dividend per sh¥
3.50
3.74
3.88
3.49
3.58
3.17
3.02
2.77
2.54
2.56
11.33
(6.47%)
(2.92%)
—
19.11
Div yield (avg)%
11.21
12.71
13.57
12.78
10.12
11.08
13.72
15.55
17.06
18.70
18.82
15.55
13.18
9
5.51
Payout ratio%
19.37
18.47
16.53
15.24
15.62
15.51
15.26
13.81
15.90
13.20
3.51
15.26
15.56
80
20.46
Shares (diluted)M
21.73
22.14
22.90
21.63
20.62
18.45
17.68
15.21
13.66
14.59
21.13
(6.69%)
(3.57%)
34
18.85
Buyback yield%
19.90
21.23
19.21
22.11
21.97
22.21
19.45
19.29
19.74
17.27
14.71
19.45
19.82
66
1.447
D/E ratiox
1.921
2.250
2.590
2.582
2.556
2.814
2.673
3.039
3.485
3.512
0.188
3.039
2.631
92
55.40
Enterprise value¥M
25.40
27.32
24.95
26.87
25.75
22.10
19.58
19.08
16.78
15.94
63.85
(9.15%)
(4.83%)
74
77.00
LT debt¥M
67.57
62.00
69.45
75.77
73.88
79.35
82.10
92.24
102.6
94.79
93.15
5.11%
3.82%
12
Revenue
¥288.2M
6.61%
1.00×
Cost of revenue
¥185.6M
6.80%
1.02×
Operating expenses
¥54.60M
6.49%
0.99×
Property and equipment
14.58%
Cash and investments
14.23%