764.5
Revenue¥M
925.3
914.8
936.1
925.6
941.7
927.7
927.8
926.5
930.8
928.6
837.8
(0.28%)
0.09%
51
9.88
Revenue growth%
23.69
25.19
24.65
24.02
23.22
20.62
17.89
18.44
20.03
22.18
15.86
20.03
22.70
91
18.74
Gross margin%
19.36
17.42
15.90
17.86
17.79
20.14
22.53
23.08
21.33
23.35
20.33
22.53
19.75
94
20.96
Operating margin%
9.67
9.76
9.18
9.71
10.56
11.70
13.58
14.86
15.82
17.80
9.50
14.86
11.13
18
29.21
Net margin%
30.98
33.80
33.64
33.57
31.24
31.50
32.24
34.44
35.51
36.00
15.71
34.44
33.60
9
36.85
P/E ratio (avg)x
53.15
59.59
65.07
64.99
67.94
80.15
84.80
85.71
96.14
108.1
15.85
85.71
74.05
23
20.24
EV/EBITx
24.43
23.96
23.91
22.93
22.05
19.21
17.36
15.19
16.08
17.00
26.94
17.00
20.63
86
14.28
FCF yield (avg)%
20.42
23.42
24.89
25.63
26.87
26.36
28.34
30.32
27.61
27.49
16.54
27.61
26.62
62
6.15
FCF margin%
3.40
5.18
5.43
7.48
9.94
9.40
8.07
6.82
8.39
6.48
22.54
8.07
7.15
23
1.703
FCF / Net incomex
1.639
1.676
1.992
2.055
2.052
2.325
2.426
2.538
2.768
2.778
0.529
2.538
2.190
82
4.90
ROIC%
25.13
27.79
28.17
30.85
29.72
28.17
25.27
27.73
24.91
25.64
26.05
25.64
27.76
74
26.55
Return on equity%
6.56
6.98
7.26
5.54
7.83
9.78
9.79
9.78
11.85
13.65
27.60
9.79
8.81
11
6.40
Return on assets%
29.37
29.83
29.97
31.66
34.49
31.92
31.56
32.72
30.21
32.98
3.81
31.92
31.61
10
19.61
EPS¥
47.47
51.86
58.73
56.10
59.10
59.14
65.10
71.37
72.86
73.79
21.78
4.54%
4.22%
—
4.90
EPS growth%
4.38
4.85
6.76
8.80
9.21
8.51
5.77
4.62
7.33
4.42
13.56
5.77
6.26
25
18.55
Bookvalue per sh¥
52.81
61.35
62.08
60.15
56.99
53.76
56.30
63.90
74.00
84.43
32.47
8.18%
6.46%
—
18.29
FCF per share¥
36.67
32.67
31.31
31.30
27.99
25.75
24.91
23.44
23.32
22.35
19.93
(4.41%)
(4.31%)
—
40.05
Dividend per sh¥
39.59
38.08
40.91
37.82
43.04
48.07
44.42
48.90
44.56
45.94
27.54
1.32%
1.33%
—
20.49
Div yield (avg)%
8.06
7.65
7.47
5.37
5.80
5.22
7.97
9.52
8.44
6.00
5.44
7.97
7.56
70
8.62
Payout ratio%
14.16
14.66
12.77
12.65
10.54
12.85
12.12
10.68
10.64
11.98
13.47
11.98
12.39
86
9.141
Shares (diluted)M
8.927
8.489
8.681
7.911
7.901
7.284
7.656
7.534
7.054
7.805
9.321
(0.24%)
(0.79%)
87
29.15
Buyback yield%
9.42
10.73
10.80
12.80
10.41
10.83
8.13
7.58
10.02
8.13
13.66
8.13
10.21
93
1.647
D/E ratiox
0.253
0.275
0.287
0.316
0.291
0.298
0.329
0.372
0.351
0.397
0.553
0.351
0.307
50
521.2
Enterprise value¥M
359.8
373.5
368.8
382.8
401.0
402.1
353.6
324.6
335.8
354.9
220.7
(2.41%)
(0.22%)
86
537.8
LT debt¥M
154.1
147.7
155.4
133.8
134.8
121.8
109.3
106.4
104.5
109.7
649.7
(4.04%)
(4.61%)
92
Revenue
¥928.6M
0.09%
1.00×
Cost of revenue
¥538.9M
(0.20%)
0.97×
Operating expenses
¥103.0M
0.82%
1.08×
Property and equipment
17.56%
Goodwill & intangibles
17.01%
Cash and investments
15.38%
Spread over hurdle
19.62%