662.3
Revenue¥M
766.7
797.8
834.1
840.2
851.0
895.2
919.3
931.2
966.2
987.4
713.0
3.02%
2.96%
60
16.65
Revenue growth%
21.21
18.86
17.00
18.55
20.23
19.98
18.14
17.64
14.70
12.09
6.12
17.64
18.34
73
17.70
Gross margin%
26.12
27.68
26.20
26.28
26.06
27.75
30.24
28.81
26.14
27.91
15.39
27.91
26.98
81
14.69
Operating margin%
9.16
10.62
12.84
12.58
10.61
8.24
6.95
8.51
9.75
9.42
23.54
8.51
9.58
11
13.51
Net margin%
20.06
17.45
16.09
18.51
16.43
16.66
15.34
17.14
16.29
18.68
20.69
16.66
16.90
8
20.51
P/E ratio (avg)x
46.46
44.88
47.26
51.21
49.47
56.29
55.30
50.02
47.19
47.36
31.81
50.02
48.42
30
18.92
EV/EBITx
9.860
10.30
10.25
10.16
9.619
9.978
10.32
10.77
10.57
10.38
16.17
10.38
10.28
82
23.35
FCF yield (avg)%
13.41
14.59
15.13
15.25
14.78
13.91
12.51
14.65
12.54
10.07
22.20
12.54
14.25
49
3.54
FCF margin%
30.58
31.70
28.91
30.31
30.75
29.66
26.94
28.02
30.38
32.72
29.90
29.66
30.34
68
0.961
FCF / Net incomex
1.565
1.701
1.683
1.942
2.106
2.453
2.354
2.515
2.829
2.712
0.267
2.515
2.230
89
12.54
ROIC%
31.37
29.44
31.64
32.31
31.96
31.21
29.17
28.08
31.00
30.07
15.01
30.07
31.11
86
2.24
Return on equity%
9.38
12.36
11.18
13.18
15.17
17.57
17.89
20.07
20.30
20.45
19.09
20.07
16.37
40
17.38
Return on assets%
16.40
19.04
16.86
15.12
14.97
17.13
20.10
17.12
15.95
16.49
25.56
17.12
16.67
61
29.44
EPS¥
74.78
80.25
80.62
85.55
92.91
92.32
105.57
111.03
133.90
142.52
30.16
8.93%
7.64%
—
10.17
EPS growth%
22.11
23.63
23.32
21.10
21.83
24.01
24.64
27.03
29.51
30.05
20.53
27.03
23.82
23
38.29
Bookvalue per sh¥
110.55
129.39
126.34
143.98
155.58
172.82
186.85
195.91
222.26
247.36
20.62
9.72%
9.64%
—
39.44
FCF per share¥
37.96
34.57
33.67
36.40
36.58
40.72
44.55
48.47
46.04
49.53
35.16
6.25%
3.04%
—
24.95
Dividend per sh¥
98.50
106.07
98.66
107.30
114.46
113.12
105.19
105.19
104.14
117.87
50.42
0.59%
2.75%
—
17.03
Div yield (avg)%
10.10
7.42
5.71
6.85
4.01
5.92
3.15
4.53
2.84
1.81
17.41
3.15
5.12
20
15.19
Payout ratio%
16.80
19.40
16.40
13.75
11.11
11.04
13.49
14.46
14.72
15.75
21.54
14.46
14.59
61
8.993
Shares (diluted)M
9.631
9.029
9.215
8.987
8.527
9.570
9.166
9.566
9.265
9.307
9.154
1.77%
(0.15%)
8
23.60
Buyback yield%
13.53
14.35
15.22
14.05
12.84
15.31
15.71
13.56
14.99
12.76
3.47
14.99
14.20
89
1.139
D/E ratiox
0.600
0.574
0.651
0.642
0.744
0.842
0.836
0.873
0.965
0.953
0.385
0.873
0.790
57
1,105
Enterprise value¥M
319.3
308.0
336.2
382.9
362.1
395.9
429.9
484.0
496.8
480.6
833.0
5.82%
3.46%
14
738.2
LT debt¥M
674.3
678.3
628.0
632.8
633.6
637.8
620.9
599.4
547.4
588.4
473.1
(1.47%)
(2.06%)
9
Revenue
¥987.4M
2.96%
1.00×
Cost of revenue
¥574.4M
3.33%
1.04×
Operating expenses
¥230.2M
2.47%
0.95×
Property and equipment
18.56%
Cash and investments
12.63%
Spread over hurdle
(2.61%)