409.7
Revenue¥M
402.1
421.1
426.8
445.6
451.5
470.8
487.6
497.3
507.0
522.6
448.3
2.97%
3.21%
62
14.43
Revenue growth%
29.04
26.14
25.10
27.82
29.39
29.07
26.51
25.27
22.56
23.21
17.27
25.27
26.33
72
11.07
Gross margin%
27.27
28.20
28.32
28.33
28.56
26.22
27.35
26.26
26.35
25.06
24.93
26.26
27.31
66
8.40
Operating margin%
3.20
1.39
2.53
5.28
4.59
5.08
5.28
4.93
3.93
2.03
25.50
4.93
4.26
33
3.20
Net margin%
24.13
22.80
24.12
26.97
25.59
27.71
26.78
26.83
24.56
27.45
13.99
26.83
26.19
46
29.88
P/E ratio (avg)x
64.46
76.35
79.03
77.77
83.28
97.28
106.3
119.5
139.2
169.6
21.98
119.5
90.28
57
37.25
EV/EBITx
28.13
27.88
28.85
34.66
36.96
44.24
45.22
47.82
46.36
50.93
33.32
46.36
40.60
65
19.23
FCF yield (avg)%
22.18
25.11
22.31
22.18
25.11
23.41
21.58
20.44
23.19
21.89
15.57
21.89
22.25
89
28.20
FCF margin%
25.89
27.41
27.73
29.47
32.42
33.32
31.55
29.15
30.01
32.03
16.14
31.55
29.74
28
0.289
FCF / Net incomex
1.179
1.165
1.077
0.911
0.819
0.743
0.693
0.658
0.708
0.750
1.197
0.708
0.784
91
6.05
ROIC%
26.11
23.50
24.84
25.53
28.23
26.70
29.38
28.22
25.66
28.62
25.70
28.22
26.40
70
15.60
Return on equity%
18.52
17.08
14.21
13.27
13.36
13.05
12.94
10.22
9.32
8.98
6.94
10.22
13.16
33
27.70
Return on assets%
7.95
5.44
6.68
4.82
3.54
1.88
0.40
0.40
2.72
1.42
28.25
1.42
3.13
77
48.75
EPS¥
53.14
48.08
44.14
46.73
47.84
50.68
44.37
44.01
45.07
47.65
51.01
(0.08%)
(0.77%)
—
23.48
EPS growth%
15.35
17.53
18.21
20.09
21.57
19.97
17.52
14.79
16.90
19.45
15.58
17.52
17.87
19
47.12
Bookvalue per sh¥
42.65
46.89
47.21
45.70
48.90
44.86
44.05
47.96
45.47
42.11
53.60
(2.94%)
0.03%
—
12.27
FCF per share¥
41.13
42.37
39.32
42.57
45.30
44.04
39.45
35.28
36.39
39.57
14.17
(2.67%)
(1.09%)
—
8.33
Dividend per sh¥
61.88
68.31
70.95
71.12
73.15
83.76
95.54
91.54
99.19
99.29
49.60
6.30%
4.60%
—
6.80
Div yield (avg)%
2.73
0.40
0.40
0.40
1.24
2.34
5.29
5.17
3.89
2.85
24.38
3.89
2.53
5
20.30
Payout ratio%
14.00
11.35
8.84
6.70
4.16
5.89
7.99
5.40
5.15
6.62
16.89
5.89
6.66
66
8.404
Shares (diluted)M
9.794
8.952
8.253
8.146
9.097
9.255
9.316
9.160
9.553
10.64
8.409
3.19%
1.15%
16
23.51
Buyback yield%
7.10
6.61
5.58
6.68
5.76
7.57
9.58
9.78
12.31
9.31
16.06
9.58
7.34
54
0.433
D/E ratiox
2.046
2.359
2.502
3.035
3.230
3.747
3.997
4.798
5.224
5.242
1.691
4.798
3.489
30
446.4
Enterprise value¥M
176.2
160.6
176.7
183.4
174.5
178.3
168.8
150.3
151.9
167.7
164.9
(0.79%)
(0.63%)
49
184.8
LT debt¥M
248.4
261.0
249.7
251.6
257.0
237.3
228.7
216.5
214.2
186.9
315.4
(6.17%)
(3.12%)
20
Revenue
¥522.6M
3.21%
1.00×
Cost of revenue
¥311.5M
3.56%
1.03×
Operating expenses
¥105.7M
2.65%
0.95×
Property and equipment
17.62%
Spread over hurdle
20.94%