81.91
Revenue¥M
90.56
97.51
104.0
109.4
115.6
127.0
134.7
143.5
152.4
167.5
85.25
7.70%
7.09%
30
26.10
Revenue growth%
13.36
11.77
13.82
10.84
10.52
8.51
8.39
10.76
9.42
7.66
6.14
8.51
10.64
77
22.66
Gross margin%
30.74
28.53
31.49
28.91
29.13
31.01
33.74
32.54
32.07
31.45
19.45
32.07
31.23
25
3.31
Operating margin%
18.20
19.66
18.12
17.84
19.87
19.21
18.38
18.49
20.11
22.41
10.37
19.21
18.85
41
23.15
Net margin%
3.95
5.79
6.30
4.46
4.38
4.49
3.60
3.57
4.53
4.01
18.72
4.01
4.42
93
28.37
P/E ratio (avg)x
26.63
26.28
24.02
23.21
22.39
23.22
19.98
17.84
15.38
13.76
34.51
17.84
22.80
63
17.82
EV/EBITx
36.63
39.11
38.70
38.18
45.14
48.73
48.25
55.06
52.67
61.58
30.36
52.67
46.70
5
8.62
FCF yield (avg)%
4.54
6.45
3.71
1.04
1.74
1.12
1.68
0.40
1.95
0.40
4.12
1.12
1.71
52
22.79
FCF margin%
24.81
24.37
24.29
27.02
27.01
24.27
24.09
26.46
29.07
28.33
12.26
26.46
25.63
85
1.499
FCF / Net incomex
1.355
1.336
1.318
1.520
1.615
1.523
1.728
1.976
2.291
2.197
1.201
1.976
1.569
27
23.31
ROIC%
24.94
23.02
20.90
19.90
17.73
14.99
13.56
14.08
12.44
11.93
14.56
13.56
16.36
17
24.90
Return on equity%
21.46
22.42
21.29
21.54
22.89
20.40
18.25
15.32
13.72
13.25
6.15
15.32
20.85
38
12.50
Return on assets%
5.68
6.45
5.69
5.03
5.40
2.49
4.82
6.43
8.41
5.65
27.13
5.65
5.66
89
1.00
EPS¥
3.00
2.92
3.49
3.81
4.27
5.04
5.80
5.70
5.81
6.59
1.03
9.06%
7.99%
—
3.49
EPS growth%
7.95
9.49
8.49
9.97
11.78
14.70
13.20
10.43
11.45
8.99
16.11
11.45
10.20
71
3.08
Bookvalue per sh¥
2.23
2.01
1.87
1.98
2.07
1.92
2.18
2.22
2.50
2.40
4.13
2.96%
1.42%
—
3.80
FCF per share¥
6.24
6.70
7.11
7.02
6.98
7.86
8.49
7.98
8.99
10.39
3.13
8.26%
5.72%
—
3.05
Dividend per sh¥
5.85
6.55
6.60
7.50
7.10
7.81
8.62
8.80
9.74
10.50
1.56
8.12%
7.29%
—
2.39
Div yield (avg)%
25.47
27.50
25.86
25.31
23.50
26.26
24.91
26.49
24.52
23.63
10.34
24.91
25.39
75
18.52
Payout ratio%
20.40
23.25
26.00
23.98
26.29
27.10
29.75
27.26
26.62
26.90
17.10
27.10
26.46
40
28.34
Shares (diluted)M
31.33
32.41
34.69
38.18
39.98
39.74
37.72
42.01
39.38
43.51
28.31
1.71%
3.35%
88
27.75
Buyback yield%
0.98
1.21
2.84
5.03
4.26
6.87
4.14
2.49
1.31
0.68
29.81
2.49
2.66
57
0.577
D/E ratiox
0.410
0.423
0.450
0.473
0.419
0.387
0.401
0.438
0.438
0.426
0.740
0.426
0.424
88
136.5
Enterprise value¥M
97.09
104.2
114.2
108.4
112.0
112.0
102.0
106.4
114.0
103.2
81.09
(1.62%)
0.50%
54
150.9
LT debt¥M
52.61
51.13
60.29
68.51
80.28
84.92
95.40
100.7
107.5
124.9
7.838
9.25%
10.78%
37
Revenue
¥167.5M
7.09%
1.00×
Cost of revenue
¥117.2M
7.09%
1.00×
Operating expenses
¥28.22M
6.20%
0.92×
Property and equipment
17.09%
Goodwill & intangibles
16.76%