181.6
Revenue¥M
239.0
255.8
270.0
286.8
300.9
312.3
329.8
342.6
354.5
374.8
195.8
4.49%
5.40%
75
10.82
Revenue growth%
32.49
35.03
33.08
33.05
34.75
33.53
33.05
34.87
33.81
30.99
7.20
33.53
33.31
47
2.08
Gross margin%
18.12
17.03
15.89
15.98
16.18
16.40
13.41
14.39
12.07
12.06
3.16
13.41
15.93
12
21.14
Operating margin%
21.53
23.34
22.30
25.10
25.38
23.46
21.79
22.68
23.28
22.22
16.45
22.68
22.98
67
14.71
Net margin%
8.79
11.27
14.11
13.47
13.04
10.47
12.53
13.35
10.41
13.03
13.87
12.53
12.78
90
27.56
P/E ratio (avg)x
35.74
36.24
32.32
29.36
32.21
28.65
27.93
28.44
27.42
27.65
11.80
27.93
29.00
91
29.12
EV/EBITx
47.07
49.90
56.61
54.86
53.80
58.32
57.67
66.23
67.88
69.74
30.81
66.23
57.14
15
23.19
FCF yield (avg)%
4.75
2.49
5.16
4.08
3.33
1.22
0.40
2.17
2.57
2.33
15.63
2.17
2.53
95
22.22
FCF margin%
5.79
8.69
10.44
8.90
6.14
8.14
5.96
6.09
4.89
7.81
22.34
6.09
6.97
77
1.459
FCF / Net incomex
2.130
2.406
2.428
2.531
2.742
2.916
3.104
3.119
3.420
3.637
0.363
3.119
2.829
85
11.21
ROIC%
19.99
20.86
18.25
17.95
19.80
21.92
22.46
24.92
23.35
21.71
11.64
22.46
21.28
11
12.27
Return on equity%
29.26
29.84
32.66
30.73
31.67
32.22
34.10
32.18
33.82
35.35
9.26
33.82
32.20
84
18.26
Return on assets%
8.47
9.02
10.43
11.97
12.12
13.60
14.57
15.81
16.75
18.17
12.03
15.81
12.86
22
0.59
EPS¥
0.09
0.10
0.10
0.11
0.10
0.11
0.11
0.10
0.10
0.11
0.66
0.79%
0.15%
—
23.36
EPS growth%
13.83
11.71
14.55
13.63
12.22
11.49
13.14
10.19
9.42
10.29
17.76
10.29
11.97
13
0.41
Bookvalue per sh¥
0.47
0.45
0.42
0.37
0.40
0.35
0.37
0.38
0.34
0.34
0.68
(3.17%)
(2.31%)
—
0.14
FCF per share¥
0.43
0.44
0.43
0.40
0.40
0.40
0.40
0.38
0.39
0.38
0.63
(0.96%)
(0.36%)
—
0.30
Dividend per sh¥
0.90
1.03
1.20
1.27
1.35
1.62
1.85
1.99
2.24
2.15
0.38
9.75%
10.98%
—
20.87
Div yield (avg)%
11.88
12.71
12.72
12.89
11.45
13.80
10.93
12.93
10.17
10.88
9.52
10.93
12.29
74
25.41
Payout ratio%
16.77
14.88
16.75
17.35
18.85
16.60
18.91
19.10
17.36
20.01
26.08
18.91
17.36
89
395.5
Shares (diluted)M
321.7
336.5
343.0
298.1
313.1
325.8
339.1
326.4
329.7
349.0
410.3
2.19%
0.28%
83
28.72
Buyback yield%
24.71
25.26
25.72
28.22
30.70
30.49
29.47
29.74
28.68
29.87
27.12
29.74
29.07
83
1.167
D/E ratiox
1.232
1.270
1.350
1.398
1.204
1.093
1.046
1.110
1.147
1.028
1.076
1.093
1.175
66
268.1
Enterprise value¥M
352.6
328.6
315.0
308.6
281.2
265.9
260.9
245.3
249.3
245.6
186.4
(2.67%)
(3.80%)
59
105.8
LT debt¥M
20.30
17.99
17.17
15.42
15.72
16.50
16.34
14.52
15.62
15.48
212.3
(0.31%)
(3.67%)
59
Revenue
¥374.8M
5.40%
1.00×
Cost of revenue
¥262.4M
5.40%
1.00×
Operating expenses
¥81.00M
5.47%
1.01×
Property and equipment
17.48%
Cash and investments
16.84%
Spread over hurdle
21.69%