91.77
Revenue¥M
222.6
221.6
220.6
223.4
220.6
227.5
234.7
238.1
240.5
238.5
97.06
1.57%
0.98%
83
9.48
Revenue growth%
14.71
15.12
13.48
10.92
12.16
12.55
11.02
11.01
12.73
12.47
23.31
12.47
12.51
76
11.02
Gross margin%
10.09
12.42
13.01
10.32
10.27
7.63
5.86
7.68
9.92
10.01
18.81
7.68
10.05
32
11.72
Operating margin%
17.67
15.17
15.57
16.11
15.94
14.63
17.63
20.63
20.03
20.90
25.85
20.03
16.87
13
13.04
Net margin%
35.23
32.43
34.62
31.93
30.96
29.71
29.65
26.90
25.24
25.87
18.01
26.90
30.33
22
6.624
P/E ratio (avg)x
9.565
8.648
9.278
9.829
8.372
8.970
7.824
8.124
7.614
7.028
20.45
7.824
8.510
44
14.59
EV/EBITx
34.99
35.07
34.09
37.06
39.55
38.14
34.91
32.98
31.84
33.03
7.393
33.03
34.95
30
18.53
FCF yield (avg)%
27.18
26.15
24.36
22.05
21.90
21.31
23.83
21.05
18.07
16.79
3.36
21.05
21.98
62
23.57
FCF margin%
16.38
14.81
15.97
14.35
17.12
18.61
16.05
16.87
15.74
18.49
19.95
16.87
16.22
33
0.129
FCF / Net incomex
1.673
1.664
1.623
1.829
1.890
2.084
2.175
2.145
2.448
2.771
0.546
2.175
1.987
14
8.57
ROIC%
17.98
20.86
18.34
21.33
22.92
23.31
22.56
24.10
26.52
25.84
12.50
24.10
22.74
45
10.67
Return on equity%
15.27
15.43
13.05
12.96
10.27
11.11
8.86
7.40
8.23
9.04
29.11
8.86
10.69
31
3.13
Return on assets%
8.83
10.96
12.84
14.41
14.89
13.09
13.69
12.67
13.07
13.68
6.26
13.09
13.08
5
0.30
EPS¥
0.51
0.51
0.58
0.61
0.71
0.86
0.84
0.92
0.99
1.18
0.31
10.80%
10.44%
—
12.10
EPS growth%
14.27
12.50
12.36
10.06
8.23
10.39
11.47
11.81
13.52
14.27
11.36
11.81
12.09
8
0.19
Bookvalue per sh¥
0.13
0.14
0.15
0.15
0.14
0.14
0.15
0.15
0.14
0.14
0.60
0.87%
2.25%
—
0.50
FCF per share¥
0.58
0.57
0.61
0.61
0.64
0.61
0.58
0.53
0.47
0.46
0.57
(6.31%)
(2.52%)
—
0.28
Dividend per sh¥
0.73
0.79
0.83
1.01
1.07
1.19
1.38
1.54
1.78
1.80
0.42
11.07%
10.26%
—
23.73
Div yield (avg)%
23.35
23.30
24.51
26.50
26.61
27.59
28.21
25.29
23.89
25.46
14.99
25.46
25.38
6
16.14
Payout ratio%
32.23
33.72
33.75
33.19
31.79
31.08
32.82
35.23
34.50
34.83
3.31
34.50
33.46
8
321.5
Shares (diluted)M
400.7
451.8
511.6
505.3
548.7
553.2
576.4
649.4
592.9
653.8
315.5
3.57%
5.00%
35
25.36
Buyback yield%
2.24
4.33
3.53
4.68
7.52
6.78
6.66
9.36
9.66
12.54
6.44
9.36
6.72
41
1.359
D/E ratiox
0.442
0.424
0.390
0.387
0.384
0.392
0.425
0.368
0.401
0.419
1.651
0.401
0.396
67
24.91
Enterprise value¥M
219.2
225.4
252.0
285.5
271.0
259.5
283.8
305.5
333.4
354.5
52.40
5.52%
5.19%
80
166.9
LT debt¥M
66.12
60.16
62.48
65.25
66.00
67.81
72.10
70.90
67.31
66.08
93.05
0.03%
(0.56%)
72
Revenue
¥238.5M
0.98%
1.00×
Cost of revenue
¥124.2M
1.06%
1.01×
Operating expenses
¥37.70M
0.67%
0.97×
Property and equipment
18.55%
Spread over hurdle
10.93%