0.999
Revenue¥M
27.81
28.34
28.72
28.70
29.19
29.29
29.92
29.47
30.13
30.46
1.073
0.86%
0.80%
7
9.87
Revenue growth%
14.65
16.65
15.83
17.71
18.76
18.33
18.28
16.18
17.71
17.19
19.44
17.71
17.45
44
21.12
Gross margin%
6.55
6.38
6.86
8.85
6.28
5.38
7.98
10.79
10.22
12.17
8.80
10.22
7.42
71
5.53
Operating margin%
17.47
15.70
14.42
17.27
16.20
17.82
17.03
18.74
18.56
16.62
14.79
17.82
17.15
57
11.14
Net margin%
21.56
23.27
23.28
22.67
21.77
19.58
20.96
21.59
19.45
20.66
28.29
20.66
21.58
64
27.01
P/E ratio (avg)x
14.94
17.52
17.23
18.50
21.76
23.39
26.76
29.41
34.33
35.58
17.58
29.41
22.58
58
12.83
EV/EBITx
17.80
19.67
20.51
20.63
23.83
23.45
26.17
29.56
35.73
37.99
30.08
29.56
23.64
45
22.17
FCF yield (avg)%
10.30
11.16
9.03
7.71
10.01
8.97
6.19
5.29
8.05
8.83
16.62
8.05
8.90
64
27.78
FCF margin%
21.80
24.78
25.04
23.02
24.13
24.37
24.89
27.41
29.31
29.97
16.85
27.41
24.84
70
0.799
FCF / Net incomex
0.634
0.574
0.499
0.534
0.564
0.578
0.506
0.551
0.489
0.456
0.519
0.506
0.542
29
27.89
ROIC%
33.31
32.08
32.28
33.40
30.41
31.41
33.11
35.44
35.51
38.50
3.96
35.44
33.21
19
17.62
Return on equity%
23.72
25.50
27.04
24.56
26.92
25.47
25.19
25.66
26.60
27.80
29.03
25.66
25.58
61
8.11
Return on assets%
25.53
22.90
24.67
24.15
22.52
23.99
25.62
27.60
25.21
22.77
3.66
25.21
24.41
87
—
EPS¥
—
—
—
—
—
—
—
—
—
—
—
(3.50%)
(3.20%)
—
7.16
EPS growth%
21.67
22.56
21.84
20.19
20.85
18.59
19.40
17.67
17.98
16.47
16.30
17.98
19.80
95
—
Bookvalue per sh¥
—
—
—
—
—
—
—
—
—
—
—
3.01%
3.09%
—
—
FCF per share¥
—
—
—
—
—
—
—
—
—
—
—
7.96%
7.96%
—
—
Dividend per sh¥
—
—
—
—
—
—
—
—
—
—
—
(3.41%)
(0.07%)
—
15.22
Div yield (avg)%
21.05
21.63
19.45
17.63
15.98
14.71
15.34
16.50
14.79
13.68
26.20
14.79
16.24
88
16.81
Payout ratio%
23.46
22.50
23.91
22.48
23.88
22.02
22.17
21.46
20.93
21.31
5.41
21.46
22.33
31
4.464
Shares (diluted)B
5.418
4.976
5.100
4.816
4.369
4.176
3.666
3.282
3.428
3.397
4.352
(4.91%)
(4.18%)
22
27.92
Buyback yield%
32.71
31.50
28.93
31.84
31.65
28.91
26.25
25.34
25.39
26.04
10.24
26.04
28.92
44
0.667
D/E ratiox
0.864
0.997
0.939
0.926
0.867
0.847
0.909
0.847
0.803
0.752
0.856
0.847
0.866
7
23.27
Enterprise value¥M
4.830
5.135
4.823
4.552
4.367
4.578
4.481
4.858
4.542
4.175
7.491
(0.90%)
(2.96%)
10
6.398
LT debt¥M
15.05
13.29
14.42
12.96
13.21
13.58
13.82
11.85
12.57
12.32
16.51
(1.37%)
(1.25%)
27
Revenue
¥30.46M
0.80%
1.00×
Cost of revenue
¥17.64M
0.69%
0.99×
Operating expenses
¥3.755M
0.83%
1.00×
Property and equipment
15.37%
Cash and investments
14.17%
Spread over hurdle
13.77%