44.86
Revenue¥M
190.6
193.4
192.1
195.5
197.0
202.1
204.4
206.0
203.9
203.0
49.84
0.60%
0.78%
47
3.33
Revenue growth%
13.14
14.59
12.52
14.07
11.35
12.19
14.02
16.68
16.55
15.09
9.56
15.09
14.05
6
2.83
Gross margin%
8.96
6.87
5.47
7.62
7.15
4.51
6.84
4.99
6.40
7.50
7.21
6.40
6.85
44
26.57
Operating margin%
16.09
17.70
19.32
22.00
22.57
22.03
20.81
22.61
25.40
28.06
19.38
22.61
22.01
88
17.66
Net margin%
23.47
26.31
25.90
26.31
25.23
26.50
26.50
27.17
28.92
31.21
25.58
27.17
26.41
46
31.48
P/E ratio (avg)x
28.49
28.60
30.19
29.91
27.23
29.00
27.76
27.84
24.42
21.81
15.49
27.76
28.17
73
17.91
EV/EBITx
10.79
11.70
10.82
10.19
10.25
9.775
10.16
10.94
11.15
11.64
20.61
10.94
10.80
34
26.40
FCF yield (avg)%
0.58
3.17
2.24
3.75
6.74
6.71
7.90
6.92
6.49
5.81
11.60
6.71
6.15
84
21.40
FCF margin%
14.57
16.75
17.92
19.26
21.52
19.63
20.43
19.43
19.44
18.59
3.43
19.44
19.35
64
0.672
FCF / Net incomex
1.964
1.911
2.261
2.432
2.891
3.434
3.854
4.312
4.659
4.846
0.398
4.312
3.162
69
2.21
ROIC%
27.23
27.95
29.19
31.72
29.15
31.36
28.91
30.01
28.96
26.62
18.33
28.96
29.05
22
3.27
Return on equity%
14.89
14.60
13.90
14.38
16.22
13.23
14.11
13.06
11.91
10.19
18.64
13.06
14.00
13
4.71
Return on assets%
5.26
5.24
5.82
5.98
8.88
10.03
10.77
7.97
10.25
7.66
11.79
10.03
7.82
43
0.31
EPS¥
0.46
0.46
0.47
0.48
0.48
0.54
0.54
0.60
0.70
0.71
0.34
8.16%
4.95%
—
10.54
EPS growth%
7.07
8.61
8.64
8.22
9.95
11.36
13.46
15.94
17.98
15.77
20.83
15.77
10.66
21
0.32
Bookvalue per sh¥
0.25
0.26
0.26
0.25
0.27
0.24
0.21
0.18
0.19
0.17
0.16
(8.57%)
(4.88%)
—
0.70
FCF per share¥
0.43
0.41
0.39
0.34
0.37
0.34
0.29
0.27
0.27
0.24
0.27
(8.40%)
(5.29%)
—
0.82
Dividend per sh¥
0.68
0.74
0.78
0.76
0.82
0.83
0.81
0.87
1.01
1.13
0.17
6.61%
6.57%
—
23.30
Div yield (avg)%
24.49
26.77
29.29
27.55
28.91
30.44
32.51
34.72
34.16
31.99
25.06
32.51
29.87
74
19.06
Payout ratio%
19.78
22.55
20.70
18.39
17.89
16.76
14.78
16.19
15.60
13.92
26.58
15.60
17.32
81
137.7
Shares (diluted)M
113.4
114.5
125.1
134.8
140.6
151.4
143.7
128.2
128.4
126.8
138.2
(2.04%)
1.86%
85
6.94
Buyback yield%
13.21
15.79
18.12
16.32
13.55
13.59
16.54
13.98
16.67
15.12
14.52
15.12
15.46
12
1.750
D/E ratiox
2.387
2.538
2.805
2.743
2.507
2.526
2.544
2.763
2.984
2.905
0.746
2.763
2.643
85
56.52
Enterprise value¥M
152.8
158.0
168.4
160.8
171.3
168.4
152.1
153.0
169.1
184.8
103.9
1.52%
1.47%
19
65.13
LT debt¥M
270.6
279.8
317.4
310.5
316.9
373.4
442.9
509.3
558.3
624.1
145.6
14.52%
10.01%
77
Revenue
¥203.0M
0.78%
1.00×
Cost of revenue
¥133.5M
0.71%
0.99×
Operating expenses
¥24.31M
0.94%
1.02×
Property and equipment
16.40%
Cash and investments
16.20%
Spread over hurdle
39.16%