359.3
Revenue¥M
228.4
242.3
254.2
271.1
286.8
298.5
313.9
334.2
361.8
381.6
377.0
5.87%
6.07%
21
27.52
Revenue growth%
23.61
26.11
26.02
24.84
25.18
23.24
25.15
27.32
26.73
26.95
24.93
26.73
25.60
88
24.26
Gross margin%
33.72
32.17
33.73
35.97
35.07
33.09
32.03
29.35
27.07
25.95
20.42
29.35
32.63
79
8.11
Operating margin%
25.20
26.96
27.95
26.50
23.68
25.01
24.25
22.41
25.09
24.32
9.11
24.32
25.05
62
21.37
Net margin%
13.86
11.23
8.99
11.47
11.58
13.27
15.40
16.18
15.28
15.50
25.18
15.40
13.56
17
36.56
P/E ratio (avg)x
12.51
12.63
12.73
13.42
12.06
12.10
12.33
13.30
12.16
13.10
19.67
12.33
12.57
9
19.28
EV/EBITx
24.41
25.29
27.24
25.48
25.84
27.31
26.25
29.05
33.36
32.05
29.80
29.05
26.75
41
18.13
FCF yield (avg)%
17.17
20.02
22.34
24.96
24.38
25.39
25.16
22.27
22.90
23.28
22.87
23.28
23.09
88
17.49
FCF margin%
30.33
28.44
26.88
26.23
25.20
24.26
25.30
25.70
26.18
28.59
22.45
25.70
26.20
60
0.392
FCF / Net incomex
0.722
0.769
0.779
0.788
0.861
0.932
0.988
1.007
1.025
1.137
1.240
1.007
0.897
84
18.24
ROIC%
15.10
13.13
11.65
13.80
13.51
11.16
11.65
12.95
10.98
10.73
19.01
11.16
12.30
76
10.58
Return on equity%
21.36
20.46
19.98
22.32
22.55
20.18
18.64
20.64
18.06
16.66
18.79
18.64
20.32
79
18.12
Return on assets%
20.41
18.71
18.96
21.80
24.50
21.55
22.82
20.81
22.17
21.41
29.67
21.55
21.48
11
30.55
EPS¥
41.32
36.30
34.29
30.11
26.92
29.88
32.53
29.99
31.50
32.74
33.59
3.99%
(1.54%)
—
21.70
EPS growth%
9.01
7.02
10.01
11.75
11.61
10.85
8.50
7.63
6.48
4.27
26.87
7.63
8.75
93
23.67
Bookvalue per sh¥
34.52
37.21
36.50
35.72
39.61
36.01
34.97
31.03
27.43
27.20
48.35
(7.24%)
(1.45%)
—
8.86
FCF per share¥
75.77
75.83
85.26
100.59
112.93
112.01
124.38
147.11
169.36
188.01
51.58
10.73%
9.48%
—
16.67
Dividend per sh¥
20.24
19.67
21.38
18.72
19.05
20.79
20.34
18.62
19.84
20.17
17.31
1.15%
(0.26%)
—
15.14
Div yield (avg)%
27.79
29.80
27.56
27.94
25.79
25.80
23.49
25.14
26.66
26.48
8.37
25.80
26.57
76
27.52
Payout ratio%
9.08
7.68
8.31
8.74
10.38
10.89
9.21
10.16
9.73
8.24
10.14
9.73
9.14
72
4.576
Shares (diluted)M
6.642
6.576
7.643
8.086
8.670
8.500
8.464
9.407
9.931
10.40
4.799
3.70%
5.37%
72
11.07
Buyback yield%
10.35
7.89
6.05
3.22
2.25
2.42
4.65
5.49
3.68
4.79
19.82
4.65
4.72
65
0.339
D/E ratiox
0.623
0.594
0.543
0.540
0.581
0.610
0.600
0.555
0.518
0.462
0.634
0.555
0.568
84
443.9
Enterprise value¥M
175.0
194.4
220.2
227.1
223.6
238.7
229.4
243.2
232.8
226.0
379.1
0.21%
2.68%
92
105.2
LT debt¥M
417.0
419.0
439.9
493.8
532.0
552.6
627.2
624.3
639.8
651.2
364.4
4.13%
5.56%
38
Revenue
¥381.6M
6.07%
1.00×
Cost of revenue
¥244.0M
5.96%
0.99×
Operating expenses
¥57.67M
5.79%
0.97×
Cash and investments
17.73%
Property and equipment
16.58%
Spread over hurdle
(1.53%)