794.0
Revenue¥M
587.0
608.5
636.7
668.0
705.5
732.5
768.7
816.5
828.0
876.6
866.6
4.44%
4.43%
5
17.43
Revenue growth%
6.77
4.82
3.16
4.08
4.78
4.87
6.00
8.08
7.50
10.17
5.79
7.50
5.43
69
9.72
Gross margin%
25.88
25.46
27.58
28.16
26.36
26.07
23.57
25.07
27.35
28.11
11.06
26.07
26.22
95
21.05
Operating margin%
29.10
28.72
26.13
26.62
26.83
28.55
29.98
28.68
26.29
28.20
25.01
28.55
28.38
42
3.24
Net margin%
28.66
25.80
26.96
28.65
26.23
26.80
24.61
25.03
22.99
25.26
13.60
25.03
26.01
40
7.196
P/E ratio (avg)x
50.67
53.92
54.51
56.09
57.82
59.04
68.61
69.01
78.11
88.76
6.491
69.01
58.43
31
21.96
EV/EBITx
7.307
8.744
9.249
10.18
11.93
12.62
13.06
13.37
13.16
14.23
7.267
13.16
12.27
7
11.46
FCF yield (avg)%
34.92
32.67
31.15
31.23
29.27
26.65
26.88
24.47
23.62
20.67
23.34
24.47
28.08
18
26.80
FCF margin%
27.92
28.77
29.95
32.23
30.46
31.28
29.02
27.98
28.79
26.33
13.64
28.79
28.90
61
1.158
FCF / Net incomex
2.212
2.380
2.561
2.527
2.676
2.715
2.888
3.052
3.152
3.559
0.101
3.052
2.696
57
14.39
ROIC%
11.22
11.65
12.60
9.77
12.65
15.19
14.45
14.89
14.07
12.31
19.98
14.45
12.63
30
6.33
Return on equity%
8.11
9.76
11.81
12.86
11.56
11.39
10.79
11.63
13.49
11.04
2.75
11.39
11.47
36
19.26
Return on assets%
15.06
16.10
18.44
19.66
19.41
18.80
17.46
15.11
17.40
19.73
22.16
17.46
17.95
30
0.43
EPS¥
0.56
0.55
0.58
0.52
0.48
0.46
0.47
0.42
0.45
0.44
0.45
(1.96%)
(3.43%)
—
22.69
EPS growth%
2.05
4.12
3.91
6.85
7.42
7.25
9.50
9.59
7.29
7.93
12.66
7.93
7.27
64
0.83
Bookvalue per sh¥
0.69
0.70
0.76
0.71
0.77
0.77
0.83
0.90
0.90
0.95
0.12
4.34%
2.94%
—
0.22
FCF per share¥
0.85
0.87
1.01
0.98
0.95
1.06
1.19
1.23
1.25
1.43
0.62
8.49%
4.74%
—
0.75
Dividend per sh¥
0.34
0.39
0.41
0.42
0.44
0.50
0.49
0.52
0.61
0.69
0.44
9.14%
7.76%
—
11.30
Div yield (avg)%
24.00
23.80
20.89
23.65
22.48
22.81
24.90
24.61
22.86
22.48
15.89
22.86
23.26
9
2.16
Payout ratio%
20.83
18.96
20.45
18.83
17.96
18.98
18.44
20.01
21.55
23.01
8.30
20.01
19.50
94
0.666
Shares (diluted)B
0.793
0.854
0.996
1.044
1.200
1.353
1.347
1.443
1.605
1.782
0.691
8.22%
8.09%
56
20.82
Buyback yield%
20.15
18.24
17.27
19.04
18.27
16.19
18.70
20.53
23.00
25.98
11.78
20.53
18.87
28
1.441
D/E ratiox
0.411
0.413
0.371
0.394
0.351
0.298
0.278
0.271
0.234
0.206
0.820
0.271
0.325
60
195.7
Enterprise value¥M
415.8
403.6
409.6
414.2
392.3
353.1
375.4
346.9
379.3
392.6
919.7
0.02%
(0.61%)
29
0.536
LT debt¥B
1.584
1.511
1.711
2.031
2.274
2.349
2.519
2.668
2.877
2.899
0.456
4.97%
6.84%
7
Revenue
¥876.6M
4.43%
1.00×
Cost of revenue
¥498.8M
4.37%
0.99×
Operating expenses
¥118.8M
4.15%
0.97×
Cash and investments
17.11%
Property and equipment
16.07%
Spread over hurdle
(3.87%)