445.4
Revenue¥M
679.5
681.3
703.3
724.0
747.9
760.1
760.5
751.8
771.7
785.4
458.6
0.98%
1.33%
74
2.73
Revenue growth%
33.34
33.07
34.82
36.19
37.54
37.71
35.51
38.19
40.86
39.19
25.47
38.19
36.87
34
17.96
Gross margin%
17.25
15.97
15.14
14.14
15.35
17.14
17.98
15.97
14.24
11.42
21.27
15.97
15.66
85
3.43
Operating margin%
14.47
16.40
18.20
20.41
19.88
22.63
21.20
20.25
18.01
18.28
24.12
20.25
19.08
46
17.51
Net margin%
2.89
4.83
3.98
6.47
7.23
8.65
8.77
11.21
8.74
9.51
17.78
8.77
7.94
47
29.97
P/E ratio (avg)x
36.02
34.33
35.30
35.86
35.24
36.29
36.91
37.90
43.26
41.18
17.13
37.90
36.15
36
33.59
EV/EBITx
28.44
25.98
25.23
24.24
20.55
21.98
21.26
21.45
20.11
20.09
12.51
21.26
21.72
77
22.54
FCF yield (avg)%
14.36
12.51
15.37
14.16
13.85
16.01
15.79
17.64
16.68
19.18
6.98
16.68
15.58
24
28.88
FCF margin%
26.34
23.53
20.92
21.91
23.28
24.82
27.50
25.76
25.19
25.56
2.79
25.56
25.01
88
0.104
FCF / Net incomex
2.979
3.112
3.168
3.802
4.314
4.348
5.015
5.325
6.163
6.013
1.313
5.325
4.331
29
22.23
ROIC%
11.60
12.70
14.82
16.65
16.68
17.06
17.41
16.53
15.17
15.33
26.97
16.53
15.93
10
7.78
Return on equity%
20.66
20.85
20.78
17.84
17.76
16.09
13.73
14.41
12.85
12.07
7.74
13.73
16.93
88
27.12
Return on assets%
22.82
23.85
22.03
19.86
18.18
19.74
17.97
15.98
15.54
18.34
7.52
17.97
19.04
85
1.30
EPS¥
2.05
2.00
2.17
2.25
2.33
2.35
2.21
2.35
2.29
2.45
1.44
1.04%
2.50%
—
4.38
EPS growth%
17.74
20.13
19.24
19.70
22.66
22.98
20.61
21.37
23.59
25.19
20.47
22.98
20.99
77
1.87
Bookvalue per sh¥
0.50
0.54
0.52
0.55
0.60
0.62
0.69
0.69
0.66
0.75
0.53
4.51%
4.38%
—
0.79
FCF per share¥
0.41
0.44
0.41
0.37
0.40
0.42
0.45
0.39
0.37
0.33
1.29
(4.22%)
(3.59%)
—
0.80
Dividend per sh¥
1.13
1.21
1.33
1.37
1.52
1.49
1.71
1.75
1.81
1.98
0.55
5.38%
6.28%
—
4.27
Div yield (avg)%
1.52
0.40
0.51
0.40
0.40
0.40
2.34
4.24
5.85
3.97
8.99
3.97
1.01
71
8.88
Payout ratio%
19.56
17.10
19.35
19.32
19.66
17.99
17.61
16.93
17.47
17.46
28.51
17.47
17.80
77
188.6
Shares (diluted)M
195.3
189.9
202.3
181.6
178.2
178.5
154.9
154.5
136.4
126.0
183.2
(6.70%)
(3.83%)
39
10.48
Buyback yield%
16.89
16.51
16.21
14.46
12.47
15.36
16.47
14.35
12.46
13.91
9.47
14.35
14.91
47
1.278
D/E ratiox
0.430
0.396
0.358
0.359
0.355
0.352
0.327
0.315
0.287
0.256
0.659
0.315
0.354
46
0.576
Enterprise value¥B
0.795
0.851
0.881
0.918
0.892
0.975
1.048
1.159
1.102
1.061
0.058
3.53%
3.12%
69
723.4
LT debt¥M
193.2
218.1
226.2
246.9
230.8
244.8
267.3
304.3
305.3
343.2
370.9
8.26%
5.30%
19
Revenue
¥785.4M
1.33%
1.00×
Cost of revenue
¥425.5M
1.38%
1.01×
Operating expenses
¥101.6M
1.69%
1.04×
Cash and investments
19.56%
Property and equipment
16.06%
Spread over hurdle
10.06%