484.6
Revenue¥M
471.7
487.6
497.1
494.8
510.3
524.1
535.9
543.3
565.4
567.0
503.5
2.13%
2.27%
73
23.16
Revenue growth%
15.56
17.92
15.25
14.74
12.21
11.16
10.96
9.21
10.65
10.22
12.67
10.65
11.68
90
16.79
Gross margin%
16.20
18.87
21.81
24.04
25.99
28.33
28.99
28.68
26.89
27.07
11.09
28.33
26.44
49
15.69
Operating margin%
22.62
24.33
24.30
24.10
22.68
22.25
22.54
20.00
22.90
22.88
11.25
22.54
22.78
90
28.93
Net margin%
31.33
32.81
33.56
32.86
32.32
34.11
36.42
39.39
41.40
38.58
19.49
38.58
33.84
56
33.09
P/E ratio (avg)x
19.67
22.11
21.30
22.17
24.48
25.62
29.06
32.52
37.31
38.18
29.08
32.52
25.05
66
32.82
EV/EBITx
10.48
10.18
9.766
11.19
12.31
12.40
13.21
13.70
15.02
17.42
35.16
13.70
12.35
57
13.78
FCF yield (avg)%
26.19
26.69
24.17
21.42
23.47
25.31
25.46
25.50
28.17
27.99
24.65
25.50
25.48
41
12.89
FCF margin%
4.72
1.95
3.64
5.35
3.60
3.02
0.40
2.99
2.47
0.86
25.14
2.47
3.01
45
1.646
FCF / Net incomex
1.298
1.240
1.403
1.393
1.382
1.357
1.389
1.358
1.354
1.435
0.630
1.358
1.370
95
22.62
ROIC%
18.58
21.17
23.35
24.81
26.60
25.64
25.53
27.84
29.49
28.96
13.30
27.84
25.58
74
22.82
Return on equity%
12.89
15.71
13.48
10.61
10.43
12.62
11.68
13.03
15.01
12.25
4.76
12.62
12.76
54
8.31
Return on assets%
19.08
20.74
23.30
24.10
25.70
26.51
26.65
28.05
28.96
30.81
8.99
28.05
26.10
94
0.62
EPS¥
1.77
1.73
1.50
1.32
1.40
1.38
1.21
1.18
1.26
1.28
0.64
(1.74%)
(4.25%)
—
21.16
EPS growth%
25.99
25.20
25.16
23.13
25.97
23.05
22.68
22.52
24.05
21.92
11.90
22.68
23.59
45
2.00
Bookvalue per sh¥
0.97
0.96
0.98
0.84
0.72
0.69
0.63
0.56
0.59
0.55
1.72
(5.16%)
(6.70%)
—
1.34
FCF per share¥
2.69
2.52
2.64
2.72
2.60
2.73
3.00
3.20
3.26
3.44
0.58
5.76%
3.71%
—
1.43
Dividend per sh¥
1.67
1.60
1.73
1.83
1.75
1.95
2.22
2.26
2.34
2.49
0.50
7.29%
3.89%
—
2.22
Div yield (avg)%
14.36
11.74
11.58
13.47
10.79
13.15
10.43
10.14
7.15
7.80
25.13
10.14
11.19
72
19.03
Payout ratio%
25.45
26.43
26.04
26.60
27.25
29.16
30.09
28.60
25.65
22.91
14.23
28.60
26.51
13
147.2
Shares (diluted)M
126.9
134.8
135.8
129.5
140.8
135.5
146.9
155.3
147.1
137.7
145.5
(0.44%)
(0.12%)
17
16.52
Buyback yield%
25.77
25.78
28.48
29.85
30.23
30.74
32.12
34.29
34.74
33.69
12.11
33.69
30.48
72
0.366
D/E ratiox
1.946
2.084
2.315
2.329
2.303
2.414
2.451
2.412
2.635
2.946
1.485
2.451
2.371
57
0.074
Enterprise value¥B
0.535
0.574
0.588
0.602
0.697
0.706
0.817
0.933
1.017
0.981
0.155
7.09%
7.47%
65
306.0
LT debt¥M
104.7
108.9
124.2
142.6
158.1
159.2
159.8
174.3
191.5
182.0
323.0
2.86%
4.72%
53
Revenue
¥567.0M
2.27%
1.00×
Cost of revenue
¥378.2M
2.25%
1.00×
Operating expenses
¥114.5M
2.24%
1.00×
Goodwill & intangibles
14.85%
Property and equipment
14.47%
Spread over hurdle
(1.78%)