161.7
Revenue¥M
545.5
566.4
597.5
633.6
648.9
667.9
684.6
732.0
752.1
779.4
179.7
3.73%
4.05%
47
10.73
Revenue growth%
29.20
31.04
33.58
34.94
34.24
34.60
36.78
39.49
41.04
39.20
18.78
39.20
34.77
29
19.57
Gross margin%
23.95
24.98
23.88
25.28
26.37
25.08
26.36
26.88
27.08
26.80
28.75
26.80
25.82
11
2.84
Operating margin%
13.60
15.86
14.22
13.17
12.80
14.73
11.86
13.55
16.16
16.38
18.07
14.73
13.91
90
15.22
Net margin%
24.55
27.52
27.01
29.02
31.80
32.78
35.78
36.93
38.77
39.92
2.41
36.93
32.29
93
22.63
P/E ratio (avg)x
11.34
12.04
10.94
12.44
12.42
12.50
11.55
12.41
11.38
10.94
31.84
11.55
11.79
70
20.75
EV/EBITx
9.970
11.04
11.09
11.19
11.92
11.31
11.66
12.12
11.47
10.92
35.04
11.47
11.25
79
17.85
FCF yield (avg)%
11.28
10.73
10.97
11.96
14.68
17.34
15.71
17.94
19.80
20.63
21.13
17.94
15.19
78
22.57
FCF margin%
11.06
9.90
10.73
9.58
10.42
13.06
13.21
15.22
14.10
13.58
6.12
13.58
12.06
45
1.251
FCF / Net incomex
1.302
1.187
1.065
1.159
1.240
1.294
1.384
1.346
1.289
1.175
1.444
1.294
1.265
76
22.49
ROIC%
8.60
9.44
7.57
10.06
9.31
7.43
4.82
7.81
6.00
4.52
14.55
6.00
7.69
39
22.70
Return on equity%
16.52
16.89
19.86
20.43
17.57
18.52
15.87
16.06
17.54
15.73
22.35
16.06
17.22
28
29.26
Return on assets%
26.81
26.18
26.10
27.96
25.38
27.37
24.60
26.34
24.72
26.79
15.62
26.34
26.26
85
0.07
EPS¥
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.08
(4.53%)
(2.38%)
—
20.77
EPS growth%
25.76
25.61
25.56
25.78
26.32
28.16
29.21
30.53
31.30
29.14
25.18
29.21
27.24
37
0.04
Bookvalue per sh¥
0.04
0.04
0.04
0.05
0.05
0.05
0.04
0.04
0.04
0.04
0.12
(5.02%)
(1.56%)
—
0.06
FCF per share¥
0.10
0.11
0.12
0.13
0.14
0.15
0.16
0.19
0.18
0.20
0.11
8.02%
8.97%
—
0.09
Dividend per sh¥
0.08
0.09
0.09
0.09
0.09
0.08
0.09
0.08
0.08
0.07
0.11
(5.66%)
(1.87%)
—
3.02
Div yield (avg)%
31.83
29.31
32.13
29.17
30.24
31.77
34.09
33.28
35.37
37.13
2.77
34.09
31.98
50
17.14
Payout ratio%
24.24
26.08
23.65
20.86
23.55
22.33
24.76
24.43
23.15
23.04
10.21
23.15
23.60
71
2.896
Shares (diluted)B
5.149
5.187
5.225
6.067
6.664
7.007
6.659
7.234
8.517
9.938
2.959
8.32%
8.62%
78
18.05
Buyback yield%
13.22
15.69
17.72
15.56
15.80
18.04
17.28
16.62
14.26
16.07
19.16
16.62
15.93
19
0.437
D/E ratiox
1.569
1.483
1.635
1.736
1.667
1.906
1.988
2.133
2.174
2.288
0.736
2.133
1.821
19
611.5
Enterprise value¥M
165.9
157.9
172.2
174.9
190.0
183.6
196.0
182.9
174.3
192.2
912.7
0.23%
2.24%
67
971.2
LT debt¥M
323.2
325.2
298.7
274.8
248.3
258.2
248.8
262.4
266.5
293.7
470.1
3.42%
(0.35%)
13
Revenue
¥779.4M
4.05%
1.00×
Cost of revenue
¥486.2M
3.72%
0.97×
Operating expenses
¥186.1M
4.65%
1.06×
Goodwill & intangibles
16.02%
Property and equipment
16.01%
Spread over hurdle
(2.70%)