317.4
Revenue¥M
650.3
678.9
698.9
711.3
753.3
785.1
818.0
841.7
878.2
919.5
350.5
4.07%
3.86%
28
22.23
Revenue growth%
4.38
2.07
0.40
0.40
1.09
0.40
3.01
5.19
4.98
6.22
9.71
4.98
2.54
50
3.94
Gross margin%
31.57
32.95
34.68
34.29
32.57
29.74
29.40
27.47
29.78
31.97
11.46
29.74
31.77
14
14.42
Operating margin%
9.99
10.55
9.24
9.72
7.67
8.29
11.19
12.53
9.91
9.14
25.02
9.91
9.82
79
4.55
Net margin%
12.25
11.02
9.23
9.87
11.27
13.65
13.45
15.87
17.55
15.71
18.67
15.71
12.85
43
12.80
P/E ratio (avg)x
18.79
20.18
18.57
19.16
17.56
17.56
17.81
15.67
16.70
17.15
7.382
17.15
17.69
33
21.52
EV/EBITx
28.54
25.38
27.63
29.97
32.93
32.24
34.53
37.79
34.08
32.80
24.09
34.08
32.52
15
20.68
FCF yield (avg)%
7.18
6.16
4.36
2.90
2.68
4.87
7.54
10.45
9.63
12.44
27.83
9.63
6.67
54
7.04
FCF margin%
7.74
10.20
7.25
9.01
11.43
13.22
13.11
14.16
16.11
14.96
9.53
14.16
12.27
48
0.426
FCF / Net incomex
1.646
1.621
1.652
1.613
1.542
1.541
1.404
1.449
1.466
1.544
1.631
1.466
1.543
71
18.18
ROIC%
9.42
9.38
11.22
12.56
11.94
10.44
9.35
8.30
7.43
6.75
14.17
8.30
9.40
79
19.27
Return on equity%
14.10
11.35
11.11
10.11
10.44
12.13
12.86
10.97
9.51
11.27
27.58
11.27
11.19
94
11.34
Return on assets%
23.84
25.62
26.79
26.72
28.64
31.15
30.72
32.74
35.34
37.93
6.41
32.74
29.68
41
0.27
EPS¥
0.38
0.33
0.32
0.29
0.28
0.29
0.32
0.30
0.32
0.33
0.29
3.65%
(0.96%)
—
18.08
EPS growth%
15.61
15.73
13.17
12.25
12.82
10.97
9.67
12.27
9.66
7.18
11.56
9.67
12.26
66
0.33
Bookvalue per sh¥
0.13
0.12
0.12
0.11
0.11
0.11
0.12
0.13
0.14
0.14
0.19
5.62%
(0.16%)
—
0.18
FCF per share¥
0.11
0.12
0.13
0.12
0.14
0.14
0.16
0.18
0.19
0.19
0.17
6.71%
6.31%
—
0.19
Dividend per sh¥
0.12
0.13
0.13
0.14
0.14
0.14
0.16
0.15
0.16
0.16
0.25
2.62%
4.23%
—
2.11
Div yield (avg)%
18.02
16.59
17.44
18.68
18.41
18.23
16.55
15.76
17.86
16.51
10.31
16.55
17.65
45
7.85
Payout ratio%
24.48
24.38
22.02
23.63
21.35
24.02
26.01
27.80
27.46
25.12
25.30
26.01
24.43
60
3.414
Shares (diluted)B
2.627
2.689
2.589
2.368
2.482
2.139
2.276
2.352
2.052
1.783
3.414
(6.41%)
(4.97%)
6
13.48
Buyback yield%
23.98
26.28
25.32
27.85
27.72
27.38
25.84
23.61
26.11
23.96
15.50
25.84
25.97
43
1.666
D/E ratiox
2.105
2.058
2.212
2.409
2.489
2.477
2.787
3.028
3.092
3.409
0.149
3.028
2.483
33
1.113
Enterprise value¥B
0.929
0.979
1.096
1.182
1.090
1.107
1.189
1.085
1.172
1.083
0.867
(0.12%)
0.71%
66
72.05
LT debt¥M
82.86
86.77
97.28
108.7
103.1
114.0
115.7
133.4
153.5
167.7
610.0
10.22%
7.76%
74
Revenue
¥919.5M
3.86%
1.00×
Cost of revenue
¥410.8M
3.75%
0.99×
Operating expenses
¥231.0M
4.12%
1.02×
Cash and investments
19.58%
Property and equipment
17.34%
Spread over hurdle
57.92%