478.5
Revenue¥M
714.7
728.3
725.4
712.1
714.3
712.8
733.3
723.4
726.8
714.9
519.3
0.02%
0.19%
61
6.34
Revenue growth%
27.94
28.31
29.86
28.15
27.21
25.48
23.52
24.03
26.83
27.76
24.17
25.48
27.48
37
27.73
Gross margin%
26.10
26.42
24.08
26.32
25.88
25.39
24.91
23.88
23.10
24.13
18.28
24.13
25.15
30
27.08
Operating margin%
10.06
7.32
9.97
7.46
9.23
11.13
12.54
15.30
12.77
13.24
27.91
12.77
10.59
19
13.92
Net margin%
10.15
11.76
13.09
14.75
12.29
14.68
11.74
12.08
12.31
11.77
9.10
12.08
12.19
63
33.18
P/E ratio (avg)x
33.50
31.54
34.19
34.61
34.47
32.01
34.65
38.24
39.38
38.26
25.63
38.24
34.54
36
25.13
EV/EBITx
26.85
29.81
33.20
31.18
33.12
35.28
34.77
38.65
43.48
46.31
36.67
38.65
33.99
95
26.71
FCF yield (avg)%
19.54
21.40
19.34
22.12
24.38
22.87
25.49
26.45
25.80
28.52
20.77
25.80
23.62
12
29.07
FCF margin%
17.76
17.35
19.17
20.53
22.68
23.53
24.89
27.62
25.41
24.04
10.93
24.89
23.11
74
1.530
FCF / Net incomex
1.560
1.419
1.448
1.438
1.480
1.458
1.307
1.193
1.225
1.317
0.995
1.307
1.429
54
3.49
ROIC%
24.55
26.47
24.48
22.84
21.20
24.14
24.66
25.94
23.75
26.63
10.58
24.66
24.52
75
10.18
Return on equity%
17.26
19.98
19.56
18.87
18.63
20.89
19.45
19.61
19.97
18.72
4.61
19.61
19.50
71
14.67
Return on assets%
7.68
8.56
6.45
7.35
10.14
7.64
8.32
7.23
6.94
9.79
28.36
7.64
7.66
56
0.32
EPS¥
0.30
0.32
0.32
0.35
0.40
0.43
0.43
0.43
0.43
0.44
0.34
1.85%
4.67%
—
21.09
EPS growth%
16.75
14.43
13.24
15.06
16.20
16.02
13.67
16.29
16.47
16.03
19.42
16.03
16.02
7
0.11
Bookvalue per sh¥
0.26
0.25
0.25
0.27
0.24
0.24
0.22
0.23
0.23
0.26
0.27
1.21%
(1.09%)
—
0.26
FCF per share¥
0.22
0.24
0.26
0.27
0.27
0.25
0.25
0.28
0.26
0.25
0.35
(1.71%)
2.23%
—
0.32
Dividend per sh¥
0.24
0.25
0.23
0.24
0.25
0.28
0.29
0.27
0.25
0.23
0.36
(2.00%)
0.44%
—
19.12
Div yield (avg)%
29.73
28.25
26.63
27.66
25.57
26.03
28.79
26.95
29.30
30.30
26.80
28.79
27.96
48
28.77
Payout ratio%
24.43
24.67
24.59
24.19
22.52
20.31
19.91
22.46
19.85
19.83
28.67
19.91
22.49
42
1.386
Shares (diluted)B
1.088
1.012
0.922
1.022
1.018
0.965
1.053
1.113
1.137
1.125
1.377
2.03%
(0.71%)
27
19.89
Buyback yield%
17.30
15.23
14.95
16.62
16.21
17.41
18.21
16.86
18.70
18.91
8.88
18.21
17.08
81
1.328
D/E ratiox
0.525
0.513
0.501
0.544
0.568
0.517
0.511
0.480
0.530
0.481
1.197
0.511
0.515
21
783.7
Enterprise value¥M
233.1
213.6
223.3
204.9
187.2
175.5
184.4
174.2
155.2
160.2
317.6
(3.07%)
(4.38%)
20
0.531
LT debt¥B
0.850
0.972
1.029
0.983
1.003
1.130
1.246
1.213
1.278
1.429
0.087
7.35%
6.24%
39
Revenue
¥714.9M
0.19%
1.00×
Cost of revenue
¥500.4M
0.19%
1.00×
Operating expenses
¥125.2M
0.81%
1.06×
Cash and investments
14.90%
Property and equipment
13.71%
Spread over hurdle
(1.72%)