374.5
Revenue¥M
434.0
438.0
443.2
459.3
470.6
486.7
493.6
505.1
508.7
521.8
418.9
2.09%
1.93%
13
12.54
Revenue growth%
16.90
17.70
17.05
14.19
11.83
9.35
8.57
6.74
5.73
7.80
18.53
7.80
10.59
68
13.45
Gross margin%
13.09
11.42
8.60
6.96
7.56
5.54
8.27
6.96
6.79
6.00
4.96
6.79
7.26
69
12.93
Operating margin%
6.85
6.17
7.45
5.92
7.94
5.14
3.04
5.04
3.84
1.55
4.61
3.84
5.53
94
12.84
Net margin%
12.15
13.18
14.79
16.68
18.89
17.79
18.06
17.52
17.29
16.19
8.67
17.52
16.98
70
15.69
P/E ratio (avg)x
22.12
23.25
19.79
17.30
16.96
17.99
17.16
14.63
15.19
14.23
36.22
15.19
17.23
20
9.522
EV/EBITx
8.086
8.960
9.673
10.93
12.81
12.76
14.12
13.70
13.79
15.05
22.18
13.79
12.79
69
4.02
FCF yield (avg)%
20.65
18.08
16.61
13.97
16.21
17.42
18.00
20.01
17.77
16.22
19.25
17.77
17.60
45
21.97
FCF margin%
24.54
24.42
24.06
23.79
25.62
24.80
25.18
24.37
25.62
25.20
10.08
25.18
24.67
29
0.115
FCF / Net incomex
0.575
0.627
0.637
0.603
0.546
0.571
0.539
0.497
0.540
0.551
1.730
0.540
0.561
81
23.72
ROIC%
23.20
23.18
24.58
25.35
26.77
27.19
29.44
30.02
28.14
25.91
23.44
28.14
26.34
73
16.79
Return on equity%
12.94
11.39
14.14
13.72
16.04
16.60
14.25
16.67
15.87
15.04
21.88
15.87
14.64
12
6.54
Return on assets%
4.09
1.29
3.16
3.17
5.62
5.70
7.04
7.91
10.12
11.82
3.68
7.91
5.66
16
5.02
EPS¥
3.49
3.98
3.91
4.24
4.64
4.55
5.16
4.97
4.60
4.84
5.45
0.85%
3.44%
—
28.73
EPS growth%
11.28
8.35
6.11
3.58
2.49
3.04
2.99
4.86
3.60
1.24
25.89
3.04
3.59
41
0.94
Bookvalue per sh¥
1.04
0.91
0.97
0.87
0.82
0.81
0.84
0.73
0.71
0.72
4.27
(2.57%)
(3.36%)
—
4.25
FCF per share¥
1.15
1.13
1.22
1.21
1.36
1.43
1.60
1.58
1.63
1.80
3.85
5.82%
4.61%
—
2.08
Dividend per sh¥
3.37
3.79
4.15
4.29
4.72
4.97
4.74
4.82
4.77
4.84
4.93
0.51%
4.57%
—
20.40
Div yield (avg)%
26.39
27.03
29.43
28.28
30.70
32.05
33.60
36.44
37.35
38.34
23.85
36.44
31.37
42
13.93
Payout ratio%
9.12
9.03
8.12
5.61
3.16
2.78
1.28
3.06
0.61
2.07
2.87
2.07
3.11
34
78.88
Shares (diluted)M
82.50
93.07
91.41
87.56
95.76
91.74
83.99
81.07
74.15
68.90
77.44
(6.37%)
(2.04%)
10
21.23
Buyback yield%
21.89
22.02
19.65
17.34
18.26
18.13
16.37
18.04
20.30
17.67
19.04
18.04
18.19
41
0.764
D/E ratiox
1.377
1.322
1.332
1.315
1.352
1.415
1.370
1.404
1.390
1.296
1.221
1.390
1.361
82
405.5
Enterprise value¥M
417.4
468.1
522.8
506.3
574.0
580.2
682.8
802.3
810.6
796.8
369.8
6.78%
7.54%
29
547.5
LT debt¥M
101.2
108.6
115.9
127.5
122.3
131.6
140.0
138.0
148.1
142.3
506.8
3.07%
3.69%
47
Revenue
¥521.8M
1.93%
1.00×
Cost of revenue
¥312.8M
2.10%
1.02×
Operating expenses
¥71.10M
1.56%
0.96×
Cash and investments
16.22%
Property and equipment
15.57%
Spread over hurdle
27.56%