346.1
Revenue¥M
277.9
290.6
300.8
313.7
328.6
350.9
363.0
383.3
393.4
411.7
359.0
4.61%
4.29%
7
20.67
Revenue growth%
1.28
0.40
0.40
1.62
4.38
7.16
8.83
6.44
7.90
9.23
20.33
7.90
5.41
69
11.84
Gross margin%
18.82
18.34
16.25
18.22
15.74
16.05
14.18
13.51
12.97
12.93
10.19
13.51
15.89
39
29.19
Operating margin%
17.31
15.50
18.30
18.89
18.86
16.71
15.94
12.98
15.15
15.48
6.47
15.48
16.32
83
14.10
Net margin%
22.63
20.11
18.34
21.14
18.66
20.83
21.44
21.01
18.38
18.85
28.83
20.83
20.47
91
30.32
P/E ratio (avg)x
17.10
16.39
16.25
16.23
14.82
15.85
16.52
18.47
20.77
22.79
19.22
18.47
16.45
66
28.10
EV/EBITx
27.42
26.41
28.96
27.97
25.04
27.35
30.14
26.69
26.60
28.28
17.56
27.35
27.38
20
16.58
FCF yield (avg)%
9.01
9.99
7.61
9.88
10.75
10.70
11.14
8.55
6.63
7.95
25.35
8.55
9.44
33
20.22
FCF margin%
14.10
14.74
17.57
15.90
13.11
11.37
12.77
14.51
14.86
15.34
3.37
14.51
14.62
32
0.427
FCF / Net incomex
0.303
0.293
0.305
0.357
0.412
0.484
0.458
0.474
0.461
0.491
1.070
0.474
0.435
86
3.69
ROIC%
26.66
29.13
27.40
29.72
29.77
30.60
31.35
32.02
30.67
31.85
4.57
31.35
30.19
11
27.24
Return on equity%
28.68
27.14
24.29
22.31
24.82
27.28
25.29
26.92
28.76
26.90
12.33
26.92
26.91
79
14.12
Return on assets%
28.62
26.49
24.77
24.34
22.39
20.88
23.41
23.82
22.50
22.08
6.35
22.50
23.62
68
91.21
EPS¥
67.29
71.86
77.38
68.01
62.66
64.63
57.24
55.97
48.26
49.87
94.56
(4.47%)
(2.94%)
—
8.31
EPS growth%
3.74
1.80
1.70
1.83
3.28
2.97
4.32
5.84
3.38
5.52
14.31
4.32
3.33
48
65.97
Bookvalue per sh¥
55.93
55.71
54.67
55.16
51.25
48.16
50.25
45.93
50.03
55.36
55.05
1.55%
0.61%
—
72.77
FCF per share¥
47.00
56.69
57.86
66.19
71.93
79.42
87.75
105.59
107.68
121.42
52.60
11.04%
11.30%
—
29.77
Dividend per sh¥
35.24
34.57
39.51
46.68
48.10
53.64
61.31
58.79
67.51
64.27
53.92
5.97%
6.59%
—
18.98
Div yield (avg)%
29.26
27.01
28.21
28.55
30.97
30.76
31.69
30.78
32.94
34.69
6.37
31.69
30.77
13
11.10
Payout ratio%
6.56
5.27
2.70
2.81
1.90
0.40
3.37
5.56
5.04
4.55
16.15
4.55
3.96
49
3.360
Shares (diluted)M
2.550
2.519
2.644
2.846
2.665
2.589
2.239
2.224
2.209
2.372
3.508
(2.30%)
(2.36%)
40
5.33
Buyback yield%
10.42
9.05
10.29
7.34
6.62
8.86
9.67
11.73
13.81
15.64
25.78
11.73
9.98
60
0.398
D/E ratiox
0.276
0.288
0.278
0.258
0.268
0.283
0.257
0.224
0.203
0.180
0.881
0.224
0.263
31
242.9
Enterprise value¥M
273.8
304.5
303.7
341.0
381.5
364.4
393.6
413.7
445.8
498.4
155.6
5.49%
7.44%
65
252.0
LT debt¥M
298.1
276.5
286.0
324.1
298.6
330.5
362.0
387.8
397.4
393.7
169.3
5.69%
3.53%
21
Revenue
¥411.7M
4.29%
1.00×
Cost of revenue
¥209.3M
4.00%
0.97×
Operating expenses
¥55.94M
4.93%
1.06×
Property and equipment
19.11%
Cash and investments
15.06%
Spread over hurdle
11.84%