825.9
Revenue¥M
577.5
587.8
621.9
653.6
666.6
683.6
717.2
745.5
768.6
780.2
881.9
3.20%
3.21%
7
22.80
Revenue growth%
28.71
29.71
28.88
27.08
27.32
24.94
27.31
26.95
25.99
27.13
12.55
26.95
27.22
38
28.28
Gross margin%
18.47
16.09
18.16
20.17
18.21
16.99
15.88
14.25
14.42
11.75
18.91
14.42
16.54
49
13.25
Operating margin%
22.31
24.11
23.40
22.32
24.32
25.63
26.06
27.27
24.45
27.30
17.62
26.06
24.38
60
21.83
Net margin%
25.64
26.65
29.51
30.81
28.34
28.10
30.21
29.69
29.33
27.07
22.83
29.33
28.84
6
32.20
P/E ratio (avg)x
22.75
19.67
21.48
19.29
20.74
20.01
19.33
17.72
16.24
17.10
28.43
17.72
19.50
85
28.39
EV/EBITx
18.78
20.66
22.83
23.33
26.80
30.51
36.11
37.13
41.02
45.13
12.20
37.13
28.66
75
24.75
FCF yield (avg)%
16.03
18.41
17.64
19.58
22.38
23.60
21.44
20.34
21.95
19.03
12.85
21.44
19.96
15
29.99
FCF margin%
5.19
4.26
5.83
4.37
1.78
0.40
2.46
0.40
0.40
1.56
5.87
0.40
2.12
73
0.702
FCF / Net incomex
1.107
1.195
1.273
1.540
1.593
1.800
2.048
2.307
2.787
3.319
0.547
2.307
1.696
22
9.08
ROIC%
24.49
22.52
25.37
25.17
25.31
26.77
28.43
28.58
30.19
28.90
10.80
28.58
26.07
58
18.05
Return on equity%
1.00
3.53
1.15
2.56
0.40
0.40
2.90
0.40
2.11
2.81
2.27
2.11
1.63
46
23.91
Return on assets%
9.43
9.61
11.30
10.83
12.83
14.76
12.35
9.49
7.21
6.70
22.08
9.49
10.22
15
4.56
EPS¥
11.05
9.87
9.53
8.17
7.12
6.55
5.62
4.94
4.88
5.07
4.73
(6.56%)
(7.44%)
—
15.74
EPS growth%
13.63
13.63
13.46
12.97
15.26
16.08
14.28
13.58
10.58
12.77
16.65
13.58
13.60
60
7.36
Bookvalue per sh¥
10.00
9.01
9.91
10.64
10.35
10.23
9.25
9.81
11.08
12.22
5.45
3.38%
1.18%
—
2.70
FCF per share¥
9.18
9.36
9.40
10.91
11.82
12.58
11.89
13.44
15.03
14.89
3.02
4.72%
5.03%
—
11.33
Dividend per sh¥
18.86
21.70
23.54
24.29
27.59
30.11
31.47
38.00
38.75
40.40
9.06
7.93%
9.45%
—
11.42
Div yield (avg)%
10.00
10.61
12.41
13.42
11.26
12.19
10.33
8.64
11.29
12.85
24.56
11.29
11.27
12
28.12
Payout ratio%
20.67
22.69
20.22
17.45
17.57
17.89
15.73
16.37
15.24
17.49
14.62
16.37
17.53
48
71.97
Shares (diluted)M
72.56
76.83
80.99
70.79
75.28
79.36
68.83
74.88
78.12
80.09
70.26
1.25%
0.49%
49
17.05
Buyback yield%
27.11
27.80
25.46
24.58
24.76
27.65
24.82
24.37
24.71
25.24
19.22
24.82
25.03
91
1.039
D/E ratiox
0.234
0.265
0.269
0.264
0.284
0.302
0.358
0.397
0.395
0.437
0.779
0.395
0.293
45
331.8
Enterprise value¥M
668.5
652.2
567.6
614.9
541.6
556.7
603.7
523.7
484.4
431.8
456.6
(4.43%)
(3.83%)
28
562.1
LT debt¥M
593.2
624.5
632.1
652.8
678.0
655.5
684.3
758.2
828.9
953.6
907.8
7.06%
5.25%
86
Revenue
¥780.2M
3.21%
1.00×
Cost of revenue
¥443.5M
2.97%
0.98×
Operating expenses
¥87.85M
3.61%
1.04×
Cash and investments
16.09%
Property and equipment
14.85%
Spread over hurdle
17.87%