250.6
Revenue¥M
362.1
373.5
374.6
378.1
383.1
386.6
404.3
422.9
440.0
458.2
259.9
3.65%
2.71%
11
13.93
Revenue growth%
20.16
20.50
20.97
18.23
17.58
16.36
15.82
17.65
18.69
20.79
13.85
17.65
18.46
25
13.59
Gross margin%
26.03
23.13
24.06
24.86
26.87
26.07
27.06
25.66
24.85
21.91
17.47
25.66
25.26
92
18.95
Operating margin%
23.96
21.30
23.90
21.85
20.71
22.12
23.41
23.51
25.87
24.05
15.52
23.51
23.46
46
19.92
Net margin%
9.96
9.40
8.98
8.98
11.07
9.32
6.34
9.10
11.73
13.23
6.53
9.32
9.36
16
24.28
P/E ratio (avg)x
49.92
56.58
53.93
58.75
68.39
77.93
76.46
83.39
81.46
89.32
11.66
81.46
72.43
53
22.45
EV/EBITx
35.80
38.33
43.89
50.42
53.31
52.09
59.32
60.75
60.19
58.84
23.34
59.32
52.70
52
8.98
FCF yield (avg)%
5.04
4.24
3.78
4.38
6.31
8.44
9.59
6.63
5.03
5.40
17.15
6.63
5.22
25
25.33
FCF margin%
30.33
32.52
33.15
34.66
34.92
35.60
38.46
36.96
39.79
39.16
9.21
38.46
35.26
47
0.578
FCF / Net incomex
0.599
0.596
0.600
0.559
0.553
0.512
0.574
0.591
0.544
0.612
0.135
0.574
0.582
11
17.40
ROIC%
13.15
14.84
15.27
15.21
17.06
15.69
15.00
14.61
14.01
16.00
24.36
15.00
15.11
72
22.05
Return on equity%
13.92
15.00
16.91
15.87
14.57
16.73
18.20
16.73
16.98
15.76
12.89
16.73
16.30
57
25.09
Return on assets%
29.33
31.55
30.14
28.46
27.08
28.93
27.50
27.79
26.47
28.77
24.51
27.79
28.62
52
0.18
EPS¥
0.30
0.29
0.29
0.31
0.32
0.35
0.37
0.37
0.35
0.33
0.20
0.50%
1.57%
—
25.00
EPS growth%
29.28
27.70
28.09
25.93
25.00
26.29
26.58
27.59
27.33
27.15
3.66
27.15
27.24
65
0.95
Bookvalue per sh¥
0.63
0.61
0.60
0.62
0.67
0.58
0.59
0.58
0.51
0.53
0.23
(4.72%)
(2.57%)
—
0.26
FCF per share¥
0.71
0.65
0.57
0.62
0.66
0.62
0.54
0.50
0.45
0.45
0.81
(7.50%)
(5.84%)
—
0.83
Dividend per sh¥
0.37
0.43
0.41
0.44
0.43
0.46
0.45
0.43
0.42
0.45
0.40
0.57%
1.98%
—
28.54
Div yield (avg)%
15.68
14.45
14.78
16.96
14.52
15.37
12.88
13.43
14.58
15.04
3.89
14.58
14.68
5
14.41
Payout ratio%
20.53
18.98
16.59
17.98
19.22
21.86
21.56
21.78
19.34
21.98
15.21
21.78
19.93
6
142.5
Shares (diluted)M
199.3
217.2
236.2
267.4
319.4
351.3
409.8
453.9
468.1
508.2
144.0
9.73%
10.01%
71
3.83
Buyback yield%
11.18
9.86
7.22
8.27
9.26
9.07
9.36
6.44
7.56
8.85
9.98
8.85
8.96
46
1.401
D/E ratiox
0.985
0.984
0.926
0.967
0.934
0.933
0.978
0.930
0.903
0.851
1.365
0.930
0.934
59
268.1
Enterprise value¥M
169.3
164.9
173.9
168.1
154.9
169.4
157.9
146.6
161.4
150.9
368.6
(0.52%)
(0.19%)
71
57.45
LT debt¥M
224.5
232.9
257.2
272.0
316.2
319.7
298.0
326.5
315.8
337.2
255.1
1.30%
5.09%
38
Revenue
¥458.2M
2.71%
1.00×
Cost of revenue
¥319.7M
2.67%
1.00×
Operating expenses
¥64.35M
2.03%
0.94×
Property and equipment
22.74%
Cash and investments
17.61%
Spread over hurdle
23.38%