792.9
Revenue¥M
718.1
731.4
760.3
771.0
781.3
798.0
828.3
838.4
831.8
841.7
839.0
1.50%
1.54%
19
28.80
Revenue growth%
5.47
4.19
4.18
5.05
8.01
9.03
10.63
10.69
9.04
11.51
27.23
10.63
8.52
8
19.18
Gross margin%
24.95
24.82
25.27
27.84
29.70
27.84
28.32
28.14
29.32
29.65
9.21
28.32
27.99
19
19.26
Operating margin%
17.96
20.93
20.36
17.87
16.94
15.25
12.88
10.39
9.54
8.88
17.26
10.39
16.09
67
18.66
Net margin%
23.86
25.65
23.98
25.11
27.89
25.33
23.36
22.39
20.95
18.01
22.45
22.39
23.92
6
31.50
P/E ratio (avg)x
32.52
31.95
31.03
28.86
29.73
29.30
28.84
27.54
29.86
33.97
28.85
29.30
29.80
92
28.92
EV/EBITx
35.71
32.93
35.66
35.80
32.40
34.58
31.56
30.15
29.35
28.48
34.44
30.15
32.66
53
24.59
FCF yield (avg)%
18.36
18.42
16.01
16.01
15.92
14.43
14.84
17.45
16.42
15.74
8.76
15.74
16.01
15
29.29
FCF margin%
30.57
29.97
31.24
33.02
33.93
34.33
33.25
35.52
36.75
35.48
3.39
35.48
33.59
66
0.785
FCF / Net incomex
0.465
0.407
0.447
0.437
0.404
0.440
0.388
0.363
0.326
0.315
1.238
0.363
0.405
87
21.39
ROIC%
0.40
0.40
0.40
2.17
4.87
2.62
5.54
4.36
6.22
9.00
2.31
5.54
3.49
94
28.85
Return on equity%
10.30
9.48
10.97
8.87
11.69
14.16
11.25
10.76
12.33
15.15
11.66
12.33
11.11
92
3.69
Return on assets%
6.58
9.46
6.69
8.90
10.29
10.88
8.98
10.30
10.50
10.75
25.96
10.50
9.87
36
0.71
EPS¥
0.49
0.44
0.45
0.50
0.50
0.48
0.45
0.46
0.48
0.51
0.77
0.59%
0.57%
—
23.31
EPS growth%
20.34
19.51
17.58
18.91
15.94
14.40
11.49
8.50
9.64
9.47
28.10
9.64
15.17
34
1.00
Bookvalue per sh¥
0.49
0.56
0.61
0.61
0.57
0.59
0.58
0.58
0.61
0.55
0.70
(0.68%)
2.40%
—
0.51
FCF per share¥
0.92
0.98
0.87
0.77
0.70
0.74
0.77
0.81
0.78
0.80
0.87
2.67%
(0.62%)
—
0.62
Dividend per sh¥
1.31
1.37
1.55
1.50
1.60
1.62
1.58
1.79
2.02
1.97
0.34
4.20%
5.15%
—
21.99
Div yield (avg)%
26.15
28.33
27.09
24.37
25.41
28.27
30.17
28.12
28.84
26.12
23.63
28.27
27.60
13
21.86
Payout ratio%
17.20
19.03
20.93
20.48
23.21
21.66
22.62
24.87
24.58
21.76
23.47
22.62
21.71
88
485.7
Shares (diluted)M
512.9
483.2
426.1
381.4
406.0
407.4
366.5
339.5
351.9
345.0
492.1
(3.20%)
(3.37%)
68
23.93
Buyback yield%
13.48
10.55
8.92
8.31
6.73
5.70
8.04
7.23
9.88
7.54
8.22
7.54
8.17
79
1.413
D/E ratiox
0.740
0.807
0.832
0.938
0.947
0.983
0.994
0.966
1.004
1.149
1.629
0.994
0.957
27
40.35
Enterprise value¥M
452.7
398.4
418.6
404.5
374.5
402.3
394.8
399.0
403.4
389.8
886.8
0.80%
(1.17%)
70
472.9
LT debt¥M
479.6
486.9
431.9
433.5
415.1
385.9
415.1
413.7
393.6
385.4
310.9
(1.48%)
(3.23%)
20
Revenue
¥841.7M
1.54%
1.00×
Cost of revenue
¥456.2M
1.43%
0.99×
Operating expenses
¥139.3M
2.19%
1.07×
Property and equipment
17.59%
Cash and investments
17.24%
Spread over hurdle
12.25%