386.9
Revenue¥M
537.0
570.1
607.3
625.1
642.3
677.6
702.7
743.2
789.1
420.4
411.0
4.77%
4.88%
39
9.68
Revenue growth%
12.75
11.66
8.97
10.30
9.20
8.29
10.36
10.34
7.53
23.05
13.34
9.20
10.32
44
26.94
Gross margin%
19.60
19.82
18.57
15.60
13.12
13.87
12.82
13.86
15.96
26.77
28.90
13.86
15.78
9
13.86
Operating margin%
29.65
31.60
29.54
29.41
31.77
31.86
29.60
31.34
31.13
27.24
27.39
31.34
30.39
9
4.84
Net margin%
18.20
15.56
12.97
11.32
11.66
13.17
15.60
16.78
19.45
26.11
8.87
15.60
15.58
94
25.21
P/E ratio (avg)x
21.51
21.21
22.71
19.84
18.08
19.50
18.38
17.61
16.10
21.70
23.51
18.08
19.67
36
9.177
EV/EBITx
19.24
20.17
23.54
24.89
23.96
23.54
25.28
24.22
23.92
16.20
21.58
23.96
23.73
60
28.49
FCF yield (avg)%
19.04
21.45
19.81
22.31
24.24
21.56
21.89
20.72
20.60
2.19
10.63
21.56
21.50
85
22.33
FCF margin%
18.89
19.77
17.03
18.17
16.47
19.11
16.77
19.50
16.66
26.67
23.25
16.77
18.53
56
0.829
FCF / Net incomex
1.235
1.269
1.355
1.156
1.169
1.120
1.074
1.095
0.994
0.197
1.063
1.095
1.163
39
28.12
ROIC%
27.42
27.24
27.65
27.64
27.83
25.51
28.49
26.41
28.03
9.10
7.98
27.83
27.65
11
21.62
Return on equity%
23.88
24.80
25.89
27.01
28.71
30.11
32.91
31.24
33.79
8.53
29.86
31.24
27.86
45
18.18
Return on assets%
8.19
5.95
5.41
5.05
6.00
5.69
3.63
5.51
3.34
24.98
29.77
5.51
5.60
57
30.39
EPS¥
26.95
29.22
30.76
31.09
33.35
33.77
35.27
36.63
43.84
31.14
33.35
7.12%
7.66%
—
21.23
EPS growth%
25.50
23.80
23.02
22.69
21.13
22.35
24.16
24.15
21.92
26.43
6.36
22.35
23.41
68
24.17
Bookvalue per sh¥
45.85
49.93
51.24
60.41
61.15
65.96
63.74
71.28
81.88
13.98
24.33
6.27%
7.77%
—
16.51
FCF per share¥
43.81
42.00
41.28
46.70
50.75
50.70
54.61
58.37
52.35
5.67
16.53
2.31%
2.65%
—
18.65
Dividend per sh¥
43.73
42.36
43.92
41.81
41.64
40.96
43.51
50.26
50.14
33.72
14.33
3.70%
1.70%
—
25.57
Div yield (avg)%
13.14
15.19
12.29
12.60
13.92
14.17
13.05
15.14
17.68
24.20
28.23
14.17
13.53
82
3.98
Payout ratio%
8.26
9.69
11.42
12.47
13.88
15.65
17.86
18.23
17.44
26.72
25.87
17.44
13.18
75
7.335
Shares (diluted)M
8.129
8.394
9.138
9.961
10.18
9.882
9.932
11.17
11.55
7.398
6.996
3.00%
3.40%
70
11.28
Buyback yield%
11.47
9.33
7.54
9.70
11.72
12.06
14.78
16.83
18.14
25.32
21.63
14.78
11.60
88
1.383
D/E ratiox
0.440
0.449
0.456
0.466
0.471
0.513
0.561
0.579
0.509
1.606
1.185
0.513
0.475
36
377.7
Enterprise value¥M
498.9
445.2
436.3
421.3
381.4
376.7
337.6
369.6
407.8
917.2
879.0
(0.65%)
(2.11%)
9
928.2
LT debt¥M
404.1
421.6
446.1
463.7
462.5
482.8
529.1
558.4
536.6
471.6
684.4
2.96%
3.74%
75
Revenue
¥789.1M
4.88%
1.00×
Cost of revenue
¥414.1M
5.37%
1.05×
Operating expenses
¥146.0M
4.09%
0.93×
Property and equipment
18.29%
Cash and investments
16.89%
Spread over hurdle
(0.78%)