310.6
Revenue¥M
553.7
562.7
583.5
596.7
622.0
655.1
683.1
689.2
711.9
722.9
331.9
3.05%
3.28%
60
29.20
Revenue growth%
13.24
13.46
12.26
13.67
11.86
12.88
12.85
13.88
12.93
10.73
23.10
12.88
12.90
85
7.17
Gross margin%
3.24
2.79
5.62
5.89
3.25
4.46
4.36
5.88
4.41
2.61
9.35
4.41
4.39
62
15.98
Operating margin%
26.29
27.55
27.73
29.37
28.94
31.87
31.82
29.68
30.86
32.10
24.78
31.82
29.53
31
4.73
Net margin%
24.51
24.54
22.17
20.05
17.62
17.81
20.20
21.35
18.69
20.20
4.42
20.20
20.20
25
7.553
P/E ratio (avg)x
20.74
18.74
18.48
19.52
17.48
15.07
14.88
14.67
13.57
14.19
11.35
14.67
16.28
93
29.66
EV/EBITx
7.105
6.939
7.284
6.689
7.036
6.878
7.171
6.762
6.886
7.089
12.77
6.886
6.987
86
26.03
FCF yield (avg)%
29.93
29.97
27.07
28.38
30.97
33.00
35.95
38.40
36.73
34.85
22.95
35.95
31.99
40
7.50
FCF margin%
15.24
17.74
15.26
15.61
16.89
15.20
16.45
18.41
16.60
17.17
14.04
16.60
16.52
18
0.355
FCF / Net incomex
1.674
1.551
1.667
1.647
1.833
1.818
1.789
1.718
1.568
1.398
0.751
1.718
1.671
17
4.66
ROIC%
17.82
17.37
18.49
21.03
23.76
25.18
27.45
30.18
33.05
32.63
3.10
30.18
24.47
82
8.89
Return on equity%
23.87
21.56
24.40
22.44
19.94
21.03
23.13
21.27
22.55
24.01
28.35
22.55
22.49
61
20.82
Return on assets%
24.83
26.74
28.23
25.71
26.46
25.13
26.31
24.62
23.37
20.51
12.67
24.62
25.42
83
0.13
EPS¥
0.72
0.82
0.91
1.03
1.10
1.10
1.05
1.13
1.17
1.11
0.14
0.14%
5.67%
—
14.53
EPS growth%
5.93
2.96
5.68
8.62
10.87
8.70
5.98
8.07
5.19
3.99
6.87
5.98
5.95
36
0.51
Bookvalue per sh¥
0.61
0.69
0.81
0.92
0.88
0.96
1.13
1.30
1.38
1.61
0.27
12.87%
11.41%
—
0.17
FCF per share¥
0.96
1.06
1.17
1.16
1.27
1.46
1.71
1.89
2.25
2.70
0.50
16.32%
12.88%
—
0.55
Dividend per sh¥
0.28
0.32
0.37
0.40
0.43
0.50
0.54
0.53
0.51
0.54
0.43
4.44%
7.33%
—
2.67
Div yield (avg)%
11.98
11.57
13.99
12.75
12.15
13.13
13.82
15.92
18.26
18.47
8.95
15.92
13.48
58
21.28
Payout ratio%
9.02
8.43
9.33
8.81
8.72
6.71
6.39
7.37
9.89
9.68
5.85
7.37
8.76
87
0.568
Shares (diluted)B
0.593
0.673
0.708
0.656
0.714
0.808
0.922
1.060
1.082
1.137
0.561
9.75%
8.13%
27
22.35
Buyback yield%
12.52
15.14
14.71
14.51
13.02
12.54
11.67
12.54
13.79
14.07
28.14
12.54
13.40
7
0.710
D/E ratiox
1.946
2.145
2.018
2.167
2.230
2.301
2.147
2.060
2.364
2.247
0.149
2.247
2.157
54
0.357
Enterprise value¥B
1.169
1.240
1.229
1.370
1.552
1.441
1.457
1.561
1.485
1.662
0.125
1.38%
5.02%
37
0.684
LT debt¥B
0.688
0.755
0.870
0.971
1.021
1.017
1.163
1.174
1.221
1.378
0.516
6.19%
7.55%
37
Revenue
¥722.9M
3.28%
1.00×
Cost of revenue
¥367.0M
3.81%
1.05×
Operating expenses
¥119.8M
2.59%
0.94×
Goodwill & intangibles
21.36%
Property and equipment
15.59%
Cash and investments
15.32%
Spread over hurdle
66.80%