526.8
Revenue¥M
345.3
365.5
393.7
419.1
456.3
495.7
523.7
550.6
592.9
641.0
543.9
7.04%
7.14%
66
14.69
Revenue growth%
12.82
13.49
16.44
13.75
14.24
17.20
14.53
14.82
14.91
16.27
10.14
14.91
14.67
50
17.71
Gross margin%
18.36
17.25
19.67
19.14
18.65
18.46
18.41
20.02
18.32
19.78
11.52
18.46
18.55
92
9.36
Operating margin%
23.33
20.47
21.44
24.33
21.97
20.78
21.91
24.13
23.96
25.65
28.96
23.96
22.65
76
23.92
Net margin%
15.18
18.14
19.89
20.46
21.81
23.56
24.21
22.96
21.61
19.88
29.90
22.96
21.04
19
27.61
P/E ratio (avg)x
31.01
30.85
29.74
27.34
29.68
28.44
31.02
32.88
36.13
37.55
25.06
32.88
30.93
86
7.186
EV/EBITx
8.268
7.572
6.790
5.901
6.027
6.057
5.326
5.471
4.876
5.057
8.708
5.326
5.964
27
27.80
FCF yield (avg)%
21.51
21.03
21.68
20.47
19.31
17.61
17.73
17.88
18.38
15.80
24.51
17.73
18.84
74
3.62
FCF margin%
9.21
11.03
11.73
10.54
11.09
8.50
7.98
7.23
7.87
9.18
9.96
7.98
9.20
66
1.539
FCF / Net incomex
1.449
1.570
1.744
2.098
2.099
2.551
2.755
3.142
3.748
3.951
1.766
3.142
2.325
41
14.78
ROIC%
30.62
29.90
27.78
26.54
23.84
21.53
21.86
20.05
20.21
21.49
26.09
21.49
22.85
85
18.92
Return on equity%
11.75
14.38
13.12
11.86
10.70
11.20
8.90
6.68
5.31
3.53
8.00
6.68
10.95
48
18.71
Return on assets%
24.09
22.03
23.19
23.93
24.60
27.09
28.26
29.28
28.08
28.77
26.57
28.26
25.84
58
0.06
EPS¥
0.41
0.38
0.39
0.43
0.49
0.50
0.48
0.46
0.47
0.47
0.07
(0.69%)
1.90%
—
22.30
EPS growth%
18.22
20.33
20.67
18.51
19.60
20.36
17.52
18.83
20.78
18.06
4.55
18.83
19.22
87
0.27
Bookvalue per sh¥
0.30
0.33
0.35
0.37
0.42
0.49
0.53
0.58
0.60
0.63
0.10
8.32%
9.53%
—
0.15
FCF per share¥
0.18
0.18
0.22
0.26
0.29
0.30
0.32
0.35
0.40
0.42
0.32
7.17%
9.75%
—
0.29
Dividend per sh¥
0.42
0.39
0.38
0.38
0.44
0.44
0.50
0.51
0.55
0.59
0.27
6.23%
4.33%
—
15.29
Div yield (avg)%
0.40
0.40
1.99
0.40
0.64
0.40
0.40
0.40
0.98
0.40
2.81
0.40
0.40
29
6.50
Payout ratio%
9.78
12.75
13.37
12.07
14.80
16.59
16.18
14.92
15.88
13.48
12.65
15.88
14.14
47
510.4
Shares (diluted)M
465.4
427.5
478.3
488.0
489.0
557.2
639.8
712.8
670.5
756.2
537.1
9.11%
4.47%
16
19.11
Buyback yield%
23.89
26.31
25.50
24.73
26.14
28.63
26.93
27.47
28.95
31.05
10.34
28.63
26.62
9
0.716
D/E ratiox
1.628
1.478
1.589
1.490
1.630
1.575
1.465
1.478
1.424
1.301
0.923
1.465
1.484
70
511.2
Enterprise value¥M
338.9
370.6
386.7
375.1
416.7
460.9
541.0
560.9
577.2
566.9
93.86
6.35%
5.01%
52
485.7
LT debt¥M
363.0
389.3
352.3
316.4
292.0
275.6
239.5
237.8
226.3
225.5
276.4
(5.04%)
(4.68%)
44
Revenue
¥641.0M
7.14%
1.00×
Cost of revenue
¥448.7M
7.14%
1.00×
Operating expenses
¥105.9M
6.58%
0.95×
Cash and investments
18.06%
Property and equipment
16.40%
Goodwill & intangibles
14.64%
Spread over hurdle
80.44%