52.73
Revenue¥M
593.2
603.6
621.3
654.3
682.7
703.8
714.3
750.8
778.9
798.7
56.06
3.19%
3.34%
23
4.23
Revenue growth%
2.45
0.93
2.34
4.35
6.73
4.29
7.05
4.45
2.90
2.51
25.06
4.29
3.59
37
5.83
Gross margin%
0.66
0.40
0.40
0.40
2.42
0.40
2.92
5.64
8.29
10.05
20.45
5.64
1.54
55
13.80
Operating margin%
33.14
36.06
34.16
36.89
35.14
36.92
38.52
36.92
35.67
37.97
23.14
36.92
36.48
88
13.19
Net margin%
7.39
9.67
12.21
14.71
13.37
14.73
15.17
12.58
12.54
11.77
22.28
12.58
12.56
48
10.57
P/E ratio (avg)x
16.71
17.22
17.60
17.59
19.92
21.35
19.58
18.49
17.82
19.95
25.26
19.58
18.16
40
10.63
EV/EBITx
34.38
30.33
26.67
23.61
21.75
22.47
20.18
18.18
16.24
17.33
32.58
18.18
22.11
7
21.85
FCF yield (avg)%
26.99
25.26
26.44
25.35
27.02
26.24
23.44
26.00
25.59
22.93
3.09
25.59
25.79
94
3.49
FCF margin%
25.46
25.67
24.61
23.25
25.73
28.06
28.16
29.84
32.20
30.80
2.39
29.84
26.90
76
1.419
FCF / Net incomex
0.857
0.805
0.846
0.760
0.753
0.826
0.761
0.767
0.811
0.781
1.030
0.781
0.793
72
3.13
ROIC%
13.07
13.82
13.34
16.03
14.05
11.51
12.02
9.32
12.07
12.62
10.94
12.02
12.85
47
22.80
Return on equity%
9.81
10.59
12.34
13.83
11.74
14.08
15.62
16.27
14.59
15.56
3.43
15.56
13.95
22
7.97
Return on assets%
2.21
1.99
2.31
4.55
2.52
3.41
5.21
5.16
3.35
2.34
4.18
3.41
2.94
87
239.86
EPS¥
129.68
118.11
108.36
102.78
112.92
108.79
118.90
124.58
114.61
106.35
254.56
(1.19%)
(2.10%)
—
5.12
EPS growth%
31.13
32.96
31.66
29.32
29.88
30.41
32.75
33.52
34.52
37.17
10.25
33.52
32.21
15
230.75
Bookvalue per sh¥
50.48
50.82
45.47
42.43
38.12
33.19
33.29
28.94
27.87
26.46
172.61
(7.04%)
(6.90%)
—
145.23
FCF per share¥
428.56
449.70
430.53
430.18
476.80
540.41
547.97
549.96
620.45
690.84
196.14
7.70%
6.66%
—
90.93
Dividend per sh¥
217.70
202.45
208.47
212.98
226.40
205.55
195.55
171.37
182.71
179.57
144.43
(4.53%)
(1.14%)
—
14.42
Div yield (avg)%
24.67
23.09
20.69
23.46
26.26
28.48
30.91
32.50
35.23
33.94
20.41
32.50
27.37
93
6.63
Payout ratio%
29.02
28.96
31.37
33.48
32.75
33.17
30.25
28.94
31.54
32.08
7.42
31.54
31.45
27
2.011
Shares (diluted)M
3.130
3.259
3.294
3.825
3.775
3.980
4.664
5.522
5.810
5.662
2.080
8.45%
7.02%
23
15.35
Buyback yield%
24.45
24.01
25.72
23.76
25.96
26.24
24.22
25.45
25.80
24.81
29.86
25.45
25.13
18
1.670
D/E ratiox
0.869
0.895
0.869
0.843
0.788
0.836
0.868
0.765
0.741
0.690
1.161
0.765
0.839
53
433.9
Enterprise value¥M
753.5
715.6
719.3
742.2
701.3
673.0
664.2
777.7
836.1
800.0
495.2
2.67%
1.79%
11
516.7
LT debt¥M
341.0
371.6
384.8
347.2
339.6
334.0
359.6
340.1
353.4
354.5
258.7
0.86%
0.12%
64
Revenue
¥798.7M
3.34%
1.00×
Cost of revenue
¥434.2M
3.06%
0.97×
Operating expenses
¥86.32M
4.29%
1.10×
Cash and investments
17.78%
Property and equipment
17.28%
Spread over hurdle
34.79%