253.7
Revenue¥M
468.4
474.7
479.1
496.6
505.2
499.9
517.4
520.4
527.4
539.5
268.7
1.32%
1.33%
44
10.76
Revenue growth%
20.41
18.40
20.91
23.38
20.62
22.03
24.84
27.15
28.34
29.04
6.17
27.15
22.70
12
2.45
Gross margin%
28.20
29.57
26.69
26.13
28.75
31.58
29.35
30.47
27.98
25.08
23.01
29.35
28.47
21
6.29
Operating margin%
6.16
7.29
7.58
6.66
5.94
8.50
6.13
5.81
8.39
10.64
7.74
8.39
6.98
76
18.06
Net margin%
9.77
7.82
6.44
7.04
9.20
9.74
10.73
12.58
13.26
12.33
12.44
12.33
9.76
32
35.57
P/E ratio (avg)x
22.53
22.90
24.94
25.49
27.21
27.53
30.55
32.80
34.74
39.66
18.30
32.80
27.37
60
8.586
EV/EBITx
39.34
38.86
44.97
52.07
60.76
72.54
85.82
97.71
106.3
125.0
35.62
97.71
66.65
38
27.44
FCF yield (avg)%
25.69
23.77
24.86
26.77
27.46
30.04
29.00
28.10
30.77
28.18
21.81
29.00
27.78
77
9.07
FCF margin%
18.25
20.48
18.78
20.08
17.36
18.20
20.89
18.88
18.70
21.07
17.97
18.88
18.83
23
1.035
FCF / Net incomex
1.165
1.073
1.046
1.137
1.252
1.104
1.092
1.180
1.053
1.165
1.748
1.104
1.120
78
26.43
ROIC%
3.10
5.19
3.70
2.91
5.12
4.68
7.41
5.31
5.39
3.00
2.84
5.31
4.90
36
20.83
Return on equity%
12.55
13.55
12.88
12.44
14.84
16.90
19.61
19.99
21.82
21.18
25.33
19.99
15.87
80
28.19
Return on assets%
2.62
1.90
0.47
1.23
2.85
5.48
5.19
7.10
8.00
7.68
20.86
7.10
4.02
70
1.43
EPS¥
1.36
1.45
1.42
1.44
1.71
1.90
2.29
2.79
3.35
4.00
1.51
18.55%
11.42%
—
25.40
EPS growth%
31.02
28.36
27.84
25.16
23.08
24.40
24.19
22.08
21.24
19.03
10.10
22.08
24.30
91
0.40
Bookvalue per sh¥
1.61
1.60
1.69
1.56
1.61
1.70
1.85
2.06
2.18
2.04
1.29
4.78%
3.24%
—
1.18
FCF per share¥
0.65
0.72
0.67
0.71
0.69
0.71
0.80
0.91
0.89
0.87
1.51
4.80%
2.84%
—
0.48
Dividend per sh¥
0.57
0.64
0.60
0.58
0.58
0.58
0.59
0.63
0.72
0.76
1.10
5.63%
2.60%
—
29.37
Div yield (avg)%
23.27
25.85
23.07
21.56
18.72
21.36
21.33
20.35
19.37
20.38
16.46
20.38
21.35
40
4.08
Payout ratio%
3.05
5.81
4.94
5.48
4.31
3.52
4.63
2.11
0.40
1.52
14.72
2.11
3.92
29
157.9
Shares (diluted)M
113.9
104.1
95.34
86.73
84.56
86.03
75.46
73.42
78.07
74.10
157.7
(2.61%)
(4.45%)
76
28.70
Buyback yield%
8.99
9.29
8.08
6.60
6.07
5.38
2.89
3.07
1.27
0.40
16.19
2.89
5.72
76
1.208
D/E ratiox
1.451
1.547
1.628
1.724
1.641
1.553
1.470
1.620
1.542
1.789
1.148
1.553
1.586
57
72.49
Enterprise value¥M
331.2
365.3
395.9
381.6
368.9
430.4
490.6
563.4
601.7
597.4
270.7
10.12%
7.32%
10
239.2
LT debt¥M
320.9
315.8
309.2
347.2
387.6
382.9
411.5
385.9
375.6
410.9
199.3
1.17%
1.95%
6
Revenue
¥539.5M
1.33%
1.00×
Cost of revenue
¥377.6M
1.33%
1.00×
Operating expenses
¥108.1M
0.97%
0.96×
Cash and investments
19.63%
Property and equipment
14.82%
Return on capital
100.10%
Spread over hurdle
92.65%