314.5
Revenue¥M
437.6
436.9
456.4
461.7
473.5
479.7
498.2
497.5
511.1
521.5
323.7
1.95%
1.82%
16
15.43
Revenue growth%
27.08
28.75
29.74
31.31
32.19
29.51
29.37
27.71
29.51
29.95
14.26
29.51
29.51
19
8.27
Gross margin%
8.89
11.26
13.06
12.21
9.95
11.36
11.83
8.91
7.71
6.81
25.83
8.91
10.60
92
7.75
Operating margin%
24.95
24.15
23.87
22.20
24.12
26.16
26.41
25.91
26.49
26.56
6.72
26.41
25.43
6
28.86
Net margin%
10.07
10.11
11.27
10.47
12.20
14.26
16.34
15.70
16.20
16.77
25.02
16.20
13.23
34
16.87
P/E ratio (avg)x
42.34
47.86
53.43
62.29
75.68
78.67
79.00
89.51
95.61
112.0
10.12
89.51
77.18
23
15.18
EV/EBITx
27.57
25.81
23.13
22.58
23.16
24.25
21.93
21.57
19.48
20.45
13.18
21.57
22.86
87
13.33
FCF yield (avg)%
6.41
3.62
3.82
2.59
0.40
0.40
1.69
2.14
5.01
5.61
13.55
2.14
3.11
44
9.53
FCF margin%
13.59
12.87
13.16
15.81
16.18
18.30
20.49
23.28
25.65
25.48
21.25
23.28
17.24
46
0.836
FCF / Net incomex
0.203
0.176
0.190
0.208
0.222
0.237
0.226
0.219
0.231
0.246
0.716
0.231
0.221
42
15.46
ROIC%
23.00
24.94
26.59
29.52
27.36
26.51
28.33
27.29
27.35
28.18
17.83
27.35
27.32
58
26.73
Return on equity%
3.95
2.65
4.98
4.71
6.18
4.43
5.88
8.14
9.06
10.90
17.40
8.14
5.43
7
2.42
Return on assets%
17.79
19.23
20.72
20.78
23.55
23.13
22.32
21.73
24.68
25.84
25.19
23.13
22.03
91
0.79
EPS¥
0.58
0.59
0.64
0.66
0.66
0.76
0.74
0.74
0.81
0.90
0.85
6.43%
4.67%
—
21.58
EPS growth%
27.43
28.69
30.06
31.34
33.82
35.19
35.47
34.96
32.89
31.01
22.33
34.96
32.12
83
0.77
Bookvalue per sh¥
0.87
1.00
0.99
1.17
1.32
1.39
1.66
1.81
2.11
2.14
0.85
10.17%
9.34%
—
0.80
FCF per share¥
0.41
0.41
0.41
0.41
0.48
0.54
0.55
0.57
0.58
0.62
0.85
5.12%
4.02%
—
0.22
Dividend per sh¥
0.56
0.49
0.52
0.48
0.44
0.48
0.45
0.44
0.48
0.50
0.97
2.55%
(1.80%)
—
27.59
Div yield (avg)%
16.48
15.34
14.21
13.57
14.33
11.38
8.84
10.99
8.45
9.62
12.36
9.62
12.48
45
5.63
Payout ratio%
16.59
14.58
13.43
15.49
18.32
19.32
17.34
17.31
19.40
18.55
10.65
18.55
17.32
65
302.4
Shares (diluted)M
375.8
426.3
455.0
474.8
494.4
506.2
544.4
553.1
588.1
649.3
305.1
5.60%
6.87%
30
8.94
Buyback yield%
11.61
14.51
16.17
18.01
16.53
16.19
14.99
17.22
16.86
14.42
3.57
16.19
16.18
86
0.731
D/E ratiox
2.447
2.892
3.136
3.659
3.725
3.712
4.281
4.628
5.489
5.248
1.331
4.628
3.719
27
204.3
Enterprise value¥M
469.3
462.0
476.0
468.2
479.1
464.4
514.5
505.6
554.6
580.0
215.1
3.90%
2.53%
30
522.1
LT debt¥M
297.6
313.1
359.9
390.6
363.5
384.4
393.6
411.2
391.0
419.8
366.2
2.92%
2.83%
91
Revenue
¥521.5M
1.82%
1.00×
Cost of revenue
¥335.8M
1.67%
0.99×
Operating expenses
¥128.5M
2.07%
1.02×
Property and equipment
19.27%
Cash and investments
18.23%
Spread over hurdle
(2.99%)