684.6
Revenue¥M
797.2
803.1
822.9
829.1
834.0
842.6
868.6
866.6
891.0
900.2
718.9
1.54%
1.23%
26
23.92
Revenue growth%
25.50
25.56
27.76
29.42
27.87
28.77
30.08
27.66
27.99
27.16
20.56
27.99
27.81
78
11.72
Gross margin%
27.90
26.14
24.77
26.15
23.80
21.33
19.34
16.87
19.39
18.92
4.24
19.34
22.57
41
24.58
Operating margin%
26.09
27.10
28.02
27.36
29.57
30.59
30.38
28.99
31.29
29.80
18.15
30.38
29.28
10
21.03
Net margin%
21.69
23.28
22.47
22.43
21.30
23.09
20.37
17.91
18.46
19.70
16.84
19.70
21.49
78
11.81
P/E ratio (avg)x
13.79
13.97
14.94
15.73
16.05
18.33
21.79
24.67
25.98
30.98
33.26
24.67
17.19
34
29.93
EV/EBITx
44.17
48.31
50.56
50.32
59.40
69.80
77.24
76.19
79.37
87.34
24.16
77.24
64.60
93
26.62
FCF yield (avg)%
6.69
7.37
4.61
6.66
4.36
6.89
9.49
8.76
7.46
9.70
24.43
8.76
7.13
85
27.48
FCF margin%
24.47
26.49
24.33
23.88
23.95
22.42
20.11
19.11
16.70
17.75
4.92
19.11
23.15
41
0.701
FCF / Net incomex
1.788
1.904
1.787
1.757
1.866
1.998
2.239
2.174
2.162
2.396
1.494
2.174
1.951
55
4.02
ROIC%
19.46
16.97
18.52
16.77
15.75
15.39
16.53
15.83
18.40
16.91
13.71
16.53
16.84
64
15.57
Return on equity%
2.65
2.83
4.44
4.72
3.46
5.16
3.36
5.44
7.85
10.61
10.58
5.44
4.58
72
7.45
Return on assets%
13.93
11.64
12.49
14.63
16.12
15.73
15.81
13.24
10.82
7.91
7.06
13.24
13.59
79
0.45
EPS¥
0.85
0.89
0.94
0.97
0.91
1.01
1.03
1.02
1.08
1.19
0.49
5.43%
3.79%
—
12.98
EPS growth%
0.40
0.70
0.40
2.10
4.13
6.54
7.82
7.01
9.16
7.39
6.13
7.39
5.34
87
0.43
Bookvalue per sh¥
0.53
0.51
0.57
0.64
0.63
0.58
0.55
0.57
0.57
0.61
0.58
(0.68%)
2.08%
—
0.27
FCF per share¥
0.82
0.92
0.95
1.03
1.02
1.10
1.26
1.42
1.62
1.97
0.32
14.03%
9.52%
—
0.78
Dividend per sh¥
0.53
0.55
0.62
0.74
0.89
0.98
1.12
1.09
1.12
1.19
0.11
5.85%
8.83%
—
7.14
Div yield (avg)%
17.01
14.69
15.06
14.24
13.16
12.16
11.44
13.99
11.44
11.17
9.75
11.44
13.58
59
2.78
Payout ratio%
23.64
20.88
23.36
23.93
23.42
26.30
29.21
28.82
31.17
32.53
2.47
29.21
25.12
87
1.011
Shares (diluted)B
1.390
1.378
1.652
1.689
1.890
2.069
2.341
2.643
3.149
3.207
1.017
11.15%
8.75%
56
8.51
Buyback yield%
11.86
10.70
10.13
12.53
11.20
13.75
12.40
15.33
18.15
17.34
24.39
15.33
12.46
89
0.980
D/E ratiox
0.827
0.829
0.868
0.960
0.953
1.023
1.048
0.953
1.088
1.046
0.897
1.046
0.957
84
231.9
Enterprise value¥M
114.7
112.2
107.9
102.9
96.91
105.7
107.8
94.87
91.98
97.58
663.6
0.14%
(1.93%)
44
453.3
LT debt¥M
56.87
53.42
47.13
46.03
41.61
36.33
39.62
43.06
46.98
40.68
540.9
(0.45%)
(2.94%)
65
Revenue
¥900.2M
1.23%
1.00×
Cost of revenue
¥481.6M
1.29%
1.01×
Operating expenses
¥103.9M
1.07%
0.98×
Cash and investments
16.66%
Property and equipment
15.45%
Spread over hurdle
35.50%