276.5
Revenue¥M
583.3
582.6
591.5
584.7
597.9
614.3
631.6
641.8
644.6
657.5
297.7
1.92%
1.21%
30
25.94
Revenue growth%
24.02
21.29
20.78
19.76
17.89
17.84
18.12
17.66
17.36
19.39
27.38
17.84
18.76
82
3.78
Gross margin%
9.45
10.97
10.43
8.12
9.75
9.75
8.90
11.54
14.18
16.48
29.71
11.54
10.09
73
26.10
Operating margin%
20.45
21.81
23.66
23.26
21.74
23.00
23.86
24.01
26.05
24.37
18.65
24.01
23.46
7
7.68
Net margin%
9.86
7.79
7.09
7.13
6.26
8.41
7.91
7.42
4.64
3.67
26.26
7.42
7.27
22
20.12
P/E ratio (avg)x
19.91
19.02
21.19
24.58
26.56
25.47
27.64
32.21
32.91
36.25
10.24
32.21
26.02
60
37.08
EV/EBITx
17.60
15.76
14.01
13.86
11.90
12.79
11.40
12.23
11.94
12.49
36.06
12.23
12.64
28
12.50
FCF yield (avg)%
19.58
18.42
18.86
17.45
20.07
21.56
18.77
17.86
17.89
19.21
14.92
18.77
18.82
32
28.76
FCF margin%
4.99
6.11
4.20
6.93
6.94
9.46
10.21
11.82
12.20
10.91
18.11
10.91
8.20
53
1.029
FCF / Net incomex
0.814
0.799
0.960
0.927
1.001
1.169
1.151
1.154
1.269
1.486
1.478
1.169
1.076
75
27.11
ROIC%
6.38
8.73
9.30
8.09
7.44
7.29
10.28
10.13
11.61
10.69
22.72
10.28
9.02
11
11.80
Return on equity%
14.42
15.09
15.78
15.96
14.98
17.49
19.71
20.22
17.65
15.01
15.15
17.65
15.87
66
19.08
Return on assets%
18.68
20.16
17.66
19.08
18.99
16.66
15.61
16.73
14.28
11.57
13.19
15.61
17.19
83
96.85
EPS¥
60.35
61.19
60.99
67.25
76.23
80.85
88.95
80.71
74.15
74.55
105.18
(0.44%)
2.12%
—
28.85
EPS growth%
20.07
21.53
24.16
26.06
25.84
24.56
23.81
24.94
22.32
22.83
13.51
23.81
23.99
94
98.25
Bookvalue per sh¥
31.95
32.64
33.25
35.47
31.90
28.73
26.46
23.88
24.75
26.48
51.87
(3.66%)
(2.54%)
—
62.58
FCF per share¥
75.88
65.58
68.77
75.10
66.90
70.25
70.44
62.78
60.46
59.64
62.50
(2.27%)
(2.61%)
—
122.42
Dividend per sh¥
39.35
39.90
37.49
39.10
41.15
46.97
47.41
54.40
49.97
53.34
112.49
5.33%
4.43%
—
29.89
Div yield (avg)%
13.36
11.70
13.44
16.22
13.86
11.73
9.66
8.98
10.55
8.18
17.57
9.66
11.72
40
21.97
Payout ratio%
14.00
16.48
14.70
13.06
14.44
13.95
13.97
14.10
11.67
13.35
10.12
13.95
13.98
81
3.625
Shares (diluted)M
4.911
5.289
6.148
6.786
7.705
7.589
7.451
7.984
8.894
8.644
3.649
2.33%
5.87%
72
12.02
Buyback yield%
7.03
4.05
5.60
6.06
5.83
5.02
6.44
5.57
4.60
4.38
17.73
5.02
5.58
6
1.075
D/E ratiox
1.790
1.774
1.918
1.972
2.012
2.026
2.055
2.235
2.514
2.422
0.171
2.235
2.019
17
559.2
Enterprise value¥M
222.1
216.4
204.3
230.5
246.8
226.1
215.3
241.2
250.7
236.1
232.9
(0.89%)
1.36%
47
72.37
LT debt¥M
281.8
294.1
291.3
292.7
260.2
240.1
229.8
227.9
225.5
222.5
377.1
(3.08%)
(3.49%)
58
Revenue
¥657.5M
1.21%
1.00×
Cost of revenue
¥365.8M
1.25%
1.00×
Operating expenses
¥70.08M
0.09%
0.90×
Property and equipment
17.60%
Cash and investments
14.30%
Spread over hurdle
59.08%