144.2
Revenue¥M
282.5
307.3
329.1
351.9
386.2
421.1
460.0
504.2
546.0
588.8
157.2
8.80%
8.63%
47
8.84
Revenue growth%
3.81
3.58
1.72
3.94
6.40
6.37
7.13
5.02
4.34
1.81
13.14
5.02
4.14
66
4.56
Gross margin%
19.87
22.63
19.79
21.03
21.95
22.05
23.36
24.12
23.84
24.50
13.47
23.84
22.34
32
18.60
Operating margin%
11.10
9.32
6.63
5.89
5.57
4.67
4.51
5.81
3.47
2.88
16.96
4.51
5.69
39
23.33
Net margin%
20.44
22.62
21.00
19.14
21.57
23.55
20.88
19.34
16.72
17.53
19.70
19.34
20.66
79
28.60
P/E ratio (avg)x
19.97
20.91
20.59
20.03
22.62
20.79
21.05
23.80
22.13
21.52
31.01
21.52
20.98
83
23.34
EV/EBITx
22.40
25.63
29.75
33.16
32.20
34.41
33.60
34.33
36.54
38.86
29.41
34.41
33.38
95
6.78
FCF yield (avg)%
19.12
19.43
21.12
18.42
17.61
19.98
17.10
16.99
14.59
16.59
22.88
16.99
18.02
31
4.16
FCF margin%
15.34
13.70
13.29
15.49
18.18
19.03
20.54
19.85
17.62
15.40
3.87
19.03
16.55
67
1.036
FCF / Net incomex
1.018
0.873
0.902
0.785
0.704
0.745
0.712
0.698
0.644
0.577
0.553
0.698
0.729
70
23.00
ROIC%
8.01
6.09
8.08
10.68
7.90
7.66
10.12
12.84
12.77
10.52
23.71
10.52
9.10
72
3.72
Return on equity%
23.52
21.36
20.58
21.25
23.32
22.89
20.98
21.14
18.83
21.35
4.15
21.14
21.30
9
5.85
Return on assets%
6.65
7.81
9.76
9.79
10.03
8.01
10.39
8.50
10.95
9.36
27.13
9.36
9.56
42
0.69
EPS¥
0.93
0.97
1.09
1.27
1.47
1.56
1.57
1.81
1.80
2.10
0.71
7.34%
9.37%
—
22.56
EPS growth%
32.80
33.30
31.50
31.99
29.68
29.44
31.74
34.67
33.37
30.87
3.95
31.74
31.87
15
1.10
Bookvalue per sh¥
0.63
0.58
0.62
0.59
0.52
0.47
0.42
0.41
0.42
0.41
0.44
(4.38%)
(3.97%)
—
1.07
FCF per share¥
0.58
0.51
0.48
0.51
0.44
0.39
0.43
0.44
0.44
0.45
0.53
0.45%
(2.34%)
—
0.33
Dividend per sh¥
1.05
1.09
1.13
1.26
1.34
1.28
1.39
1.37
1.54
1.70
0.22
4.89%
4.68%
—
12.91
Div yield (avg)%
24.36
21.71
18.92
20.80
19.38
20.46
23.39
22.38
24.43
22.71
26.45
22.71
22.05
55
27.04
Payout ratio%
20.07
18.84
18.15
20.31
17.60
18.72
20.60
18.88
19.33
22.20
7.68
19.33
19.11
15
158.4
Shares (diluted)M
148.1
136.3
135.2
130.8
141.4
143.4
138.8
133.6
132.4
124.3
164.5
(2.56%)
(2.27%)
43
6.40
Buyback yield%
27.50
24.85
23.27
23.48
23.42
21.14
22.35
21.87
21.07
21.39
18.30
21.39
22.81
59
0.632
D/E ratiox
0.912
0.949
1.035
0.959
1.066
1.004
0.942
1.013
0.998
0.955
0.661
0.998
0.978
72
619.6
Enterprise value¥M
101.7
99.81
99.47
112.4
131.6
153.7
157.9
164.1
172.5
169.5
233.6
5.20%
6.24%
71
418.0
LT debt¥M
151.5
156.8
148.4
140.7
140.4
140.5
147.7
153.3
158.7
157.6
191.5
2.34%
1.23%
36
Revenue
¥588.8M
8.63%
1.00×
Cost of revenue
¥326.4M
8.71%
1.01×
Operating expenses
¥138.2M
8.60%
1.00×
Cash and investments
17.80%
Property and equipment
17.35%
Spread over hurdle
84.22%