168.5
Revenue¥M
655.4
667.6
684.8
714.7
758.7
786.7
824.8
862.3
916.8
945.3
186.8
4.50%
4.14%
54
4.31
Revenue growth%
9.58
9.30
10.79
8.73
6.08
3.99
4.25
5.39
3.52
3.05
7.32
3.99
5.74
94
16.48
Gross margin%
6.28
7.83
5.39
7.85
8.07
5.79
4.06
1.16
2.79
4.68
24.31
4.06
5.59
83
20.32
Operating margin%
4.48
1.51
0.40
0.40
0.40
0.40
0.40
1.98
4.26
3.93
12.75
1.98
0.96
92
22.03
Net margin%
26.76
28.99
28.64
30.81
28.71
27.36
26.65
24.99
22.36
22.08
5.71
24.99
27.06
33
32.00
P/E ratio (avg)x
23.63
25.32
27.19
28.48
27.74
31.80
30.28
31.38
31.85
35.46
11.10
31.80
29.38
17
29.36
EV/EBITx
19.16
20.32
22.56
20.93
23.10
24.19
24.59
22.29
23.42
22.98
31.07
23.42
22.77
93
9.62
FCF yield (avg)%
21.71
22.41
23.61
20.78
17.96
18.07
19.95
22.40
19.54
21.19
16.50
19.95
20.98
48
18.19
FCF margin%
27.84
26.08
24.89
26.83
25.67
26.44
29.16
28.42
31.37
32.81
9.59
29.16
27.33
90
0.429
FCF / Net incomex
1.161
1.255
1.160
1.229
1.131
1.169
1.324
1.262
1.378
1.383
0.774
1.324
1.242
38
7.76
ROIC%
7.27
5.41
7.94
8.23
5.84
4.23
1.63
0.72
1.77
2.38
12.01
1.77
4.82
54
21.77
Return on equity%
7.04
7.74
8.39
9.30
10.82
10.65
8.35
6.34
9.16
8.06
14.50
8.35
8.37
41
22.63
Return on assets%
29.80
26.84
27.92
27.39
29.32
28.72
27.79
30.33
28.22
26.92
3.43
28.22
28.07
53
0.43
EPS¥
1.40
1.41
1.61
1.74
1.66
1.65
1.69
1.84
1.80
2.03
0.46
4.10%
3.48%
—
23.06
EPS growth%
20.26
21.82
21.05
22.44
22.18
19.75
19.40
19.64
19.17
18.37
5.58
19.40
20.00
8
0.34
Bookvalue per sh¥
0.83
0.94
1.08
1.28
1.26
1.22
1.40
1.45
1.59
1.67
0.71
5.82%
7.84%
—
0.27
FCF per share¥
1.03
1.15
1.20
1.25
1.17
1.18
1.19
1.33
1.31
1.39
1.00
3.47%
2.95%
—
0.21
Dividend per sh¥
0.50
0.43
0.40
0.43
0.40
0.34
0.35
0.37
0.32
0.29
0.30
(6.27%)
(5.43%)
—
13.88
Div yield (avg)%
17.28
17.50
16.46
14.74
14.19
13.53
13.52
11.43
12.12
14.10
9.70
13.52
14.14
40
7.67
Payout ratio%
18.62
16.73
19.34
19.23
19.53
18.22
19.48
20.40
19.97
18.42
15.15
19.48
19.28
87
0.705
Shares (diluted)B
1.108
1.304
1.372
1.649
1.632
1.687
1.941
1.939
2.269
2.282
0.711
6.94%
9.21%
49
9.25
Buyback yield%
22.50
20.67
21.04
20.31
18.48
20.88
19.69
20.08
18.56
20.15
6.61
20.08
20.23
55
0.231
D/E ratiox
0.530
0.483
0.466
0.468
0.513
0.464
0.451
0.400
0.427
0.455
1.438
0.451
0.465
88
611.0
Enterprise value¥M
149.7
147.5
139.2
146.8
151.9
161.6
179.3
168.4
180.0
179.6
453.7
3.41%
1.49%
46
375.5
LT debt¥M
244.4
246.1
266.7
245.0
240.3
225.1
214.1
205.7
213.7
223.3
609.7
(1.45%)
0.22%
72
Revenue
¥945.3M
4.14%
1.00×
Cost of revenue
¥534.8M
4.39%
1.02×
Operating expenses
¥206.2M
3.45%
0.94×
Property and equipment
20.96%
Goodwill & intangibles
17.13%
Cash and investments
14.23%
Return on capital
174.77%
Spread over hurdle
167.97%