243.0
Revenue¥M
457.1
470.4
489.9
504.0
522.5
522.8
541.5
544.2
555.8
268.3
301.7
1.98%
2.53%
61
29.10
Revenue growth%
0.40
2.92
1.60
1.49
0.40
0.99
3.46
5.78
4.52
14.76
26.34
3.46
1.54
71
22.13
Gross margin%
26.15
27.83
25.97
27.92
30.88
31.81
31.51
31.12
31.85
6.54
17.21
31.51
29.40
77
11.01
Operating margin%
17.64
20.36
21.33
23.22
25.76
24.35
23.10
23.60
22.93
17.51
25.76
23.60
23.02
35
10.65
Net margin%
14.19
15.63
17.95
19.68
22.33
23.09
20.87
17.88
15.02
9.11
10.30
20.87
17.92
31
36.84
P/E ratio (avg)x
9.461
9.111
9.060
8.482
9.493
10.25
10.88
11.10
12.45
11.93
12.50
10.88
9.753
62
30.10
EV/EBITx
42.91
46.45
46.85
44.21
46.09
47.51
46.88
44.57
45.41
10.20
18.14
46.09
45.75
24
11.10
FCF yield (avg)%
24.15
22.77
22.68
20.37
18.35
18.40
16.54
14.75
15.84
8.33
9.57
16.54
19.38
53
8.89
FCF margin%
0.40
0.40
0.40
0.51
0.40
2.86
2.04
2.14
4.89
19.84
16.11
2.14
0.52
40
0.797
FCF / Net incomex
1.644
1.942
1.986
2.134
2.301
2.239
2.512
2.614
2.746
0.785
1.298
2.512
2.187
50
3.14
ROIC%
21.92
19.41
20.61
21.01
19.74
19.42
21.21
19.22
20.81
23.11
16.83
19.74
20.71
27
24.16
Return on equity%
32.43
34.88
34.45
33.15
32.67
29.85
27.92
26.58
25.27
27.87
12.50
27.92
31.46
70
19.99
Return on assets%
24.03
23.45
22.59
23.33
24.84
24.97
27.26
26.56
26.02
9.99
10.18
26.02
24.91
23
16.09
EPS¥
4.27
3.88
3.37
3.09
3.37
3.70
3.63
3.95
4.00
17.05
19.87
5.28%
(2.56%)
—
5.86
EPS growth%
3.69
6.39
6.12
4.08
6.26
7.02
6.24
6.63
8.32
12.76
11.84
6.63
6.25
27
5.85
Bookvalue per sh¥
22.54
24.90
27.65
25.47
27.29
25.06
25.59
22.92
24.30
6.32
12.47
(0.94%)
0.75%
—
7.21
FCF per share¥
29.21
29.65
33.91
40.52
46.47
55.20
60.23
72.28
71.67
11.47
10.32
12.08%
11.85%
—
5.94
Dividend per sh¥
19.02
21.16
22.18
22.54
23.76
27.47
32.29
38.41
46.10
23.23
17.82
15.39%
11.08%
—
11.24
Div yield (avg)%
15.90
14.96
14.03
13.56
13.54
14.56
17.55
18.44
21.23
27.41
14.29
17.55
15.43
26
3.12
Payout ratio%
13.24
12.29
11.35
8.54
8.11
8.52
5.69
4.28
6.66
19.15
6.40
6.66
8.53
15
8.321
Shares (diluted)M
8.357
8.650
9.103
9.312
10.07
10.08
10.59
11.07
11.07
8.160
8.527
3.52%
2.85%
38
28.21
Buyback yield%
18.09
17.66
18.47
19.49
20.01
21.55
23.25
20.76
23.31
13.38
12.73
21.55
19.75
22
1.794
D/E ratiox
0.406
0.387
0.377
0.348
0.330
0.340
0.329
0.338
0.350
0.256
1.655
0.338
0.349
41
170.4
Enterprise value¥M
481.5
492.2
497.4
515.6
474.5
449.9
436.7
402.2
390.4
143.1
123.5
(5.41%)
0.58%
9
26.10
LT debt¥M
42.16
47.40
56.43
57.77
59.81
67.58
80.28
80.19
88.05
398.0
435.8
8.79%
8.10%
57
Revenue
¥555.8M
2.53%
1.00×
Cost of revenue
¥302.2M
2.62%
1.01×
Operating expenses
¥80.53M
2.63%
1.01×
Property and equipment
19.28%
Cash and investments
19.06%
Spread over hurdle
57.05%