582.5
Revenue¥M
661.0
667.1
686.5
717.5
752.9
779.9
809.3
852.1
887.0
900.0
651.7
3.63%
3.55%
42
7.08
Revenue growth%
11.99
10.46
9.05
8.08
8.05
9.99
11.26
10.95
8.06
10.02
26.39
10.02
10.00
68
16.49
Gross margin%
13.60
13.54
15.01
12.25
12.69
14.00
15.17
18.06
20.44
23.16
26.66
18.06
14.51
7
4.16
Operating margin%
11.34
13.48
10.57
11.13
8.31
6.49
6.36
8.36
9.03
10.92
12.05
8.36
9.80
40
26.08
Net margin%
22.64
20.17
22.77
22.90
22.98
25.70
28.31
28.49
27.19
26.04
11.71
27.19
24.34
5
35.68
P/E ratio (avg)x
32.41
28.97
29.82
26.97
25.15
27.27
25.93
26.22
28.15
25.04
35.24
26.22
27.12
79
26.47
EV/EBITx
37.20
37.57
37.99
41.65
46.79
48.45
46.19
48.37
53.83
59.68
11.75
48.45
46.49
26
18.05
FCF yield (avg)%
24.45
27.43
25.16
22.65
24.87
25.23
23.07
24.70
22.96
24.07
12.48
24.07
24.57
20
14.73
FCF margin%
25.84
23.68
22.50
24.04
26.53
25.46
27.95
30.78
28.81
30.26
28.68
28.81
26.19
15
1.092
FCF / Net incomex
0.660
0.635
0.544
0.578
0.546
0.525
0.555
0.473
0.426
0.439
1.158
0.473
0.545
65
11.04
ROIC%
16.05
17.35
15.71
13.99
15.37
17.88
20.48
18.33
17.32
17.75
14.36
17.88
17.34
59
19.11
Return on equity%
2.76
4.40
4.00
2.79
2.51
1.95
0.40
0.40
0.40
0.74
18.97
0.40
2.23
54
23.70
Return on assets%
2.61
2.52
5.39
5.92
4.49
4.86
6.98
9.33
11.43
10.25
17.08
9.33
5.66
36
0.20
EPS¥
0.10
0.10
0.10
0.11
0.13
0.14
0.17
0.18
0.20
0.21
0.21
9.16%
8.45%
—
12.40
EPS growth%
25.58
23.04
25.63
26.29
27.85
29.90
30.99
31.96
33.30
35.01
12.96
31.96
28.87
70
0.07
Bookvalue per sh¥
0.13
0.12
0.12
0.13
0.15
0.15
0.16
0.16
0.16
0.17
0.28
3.46%
3.54%
—
0.15
FCF per share¥
0.29
0.33
0.33
0.35
0.41
0.44
0.48
0.55
0.61
0.65
0.12
9.92%
9.50%
—
0.09
Dividend per sh¥
0.10
0.10
0.12
0.12
0.13
0.13
0.15
0.16
0.17
0.18
0.06
7.55%
8.50%
—
7.12
Div yield (avg)%
10.51
11.68
13.70
11.67
8.81
6.01
5.87
7.70
10.44
12.26
29.66
7.70
10.47
81
22.35
Payout ratio%
29.34
31.16
28.33
29.43
29.20
28.20
25.52
27.95
27.79
30.55
12.56
27.95
28.76
77
655.0
Shares (diluted)M
653.4
689.4
667.2
719.9
706.7
702.4
646.6
576.1
615.6
678.7
685.5
(0.80%)
(0.42%)
6
15.31
Buyback yield%
5.80
6.16
4.60
6.32
6.68
3.88
5.36
5.29
3.34
4.84
24.66
4.84
5.32
79
1.574
D/E ratiox
1.219
1.336
1.425
1.479
1.483
1.646
1.602
1.859
1.761
1.708
0.207
1.708
1.542
5
197.8
Enterprise value¥M
272.5
295.7
258.6
265.3
256.1
221.7
216.4
186.4
167.1
145.9
198.6
(10.64%)
(6.98%)
49
252.9
LT debt¥M
247.6
224.8
221.4
240.9
262.8
250.5
258.6
232.2
206.9
190.5
624.6
(6.23%)
(2.66%)
95
Revenue
¥900.0M
3.55%
1.00×
Cost of revenue
¥441.2M
3.34%
0.98×
Operating expenses
¥181.0M
3.82%
1.03×
Property and equipment
23.08%
Goodwill & intangibles
14.20%
Spread over hurdle
14.07%