366.6
Revenue¥M
476.6
483.4
499.4
524.0
550.4
576.3
598.1
630.4
642.2
650.2
404.8
3.39%
3.51%
63
15.02
Revenue growth%
6.46
5.03
6.33
6.06
8.80
11.23
13.97
15.38
13.38
10.64
8.52
13.38
9.72
48
21.83
Gross margin%
25.17
23.68
25.87
26.24
28.71
28.57
28.13
29.96
28.34
29.43
20.88
28.57
28.23
9
28.50
Operating margin%
8.50
7.60
8.95
7.07
7.13
5.46
5.84
4.88
6.93
9.23
21.37
5.84
7.10
46
4.56
Net margin%
30.51
31.11
30.69
31.99
32.97
33.93
36.37
33.94
33.93
32.08
20.49
33.93
32.53
76
37.03
P/E ratio (avg)x
25.47
27.26
25.56
23.86
23.55
22.34
24.64
23.44
21.31
18.83
34.79
22.34
23.71
7
13.74
EV/EBITx
16.05
14.30
15.52
13.50
13.22
11.40
10.81
10.17
9.360
9.500
15.98
10.17
12.31
59
16.98
FCF yield (avg)%
18.78
17.00
18.06
18.76
19.05
16.83
18.60
18.16
18.94
18.77
12.10
18.60
18.68
52
29.32
FCF margin%
2.87
5.77
5.07
6.09
3.40
6.16
8.70
8.51
8.45
6.24
27.11
8.45
6.13
46
1.422
FCF / Net incomex
1.343
1.407
1.562
1.482
1.671
1.564
1.465
1.391
1.520
1.710
0.938
1.520
1.501
44
14.75
ROIC%
11.71
10.09
8.24
8.08
8.24
7.51
9.52
8.73
8.26
5.29
13.26
8.26
8.25
92
27.44
Return on equity%
30.87
28.75
27.84
25.16
23.22
20.36
18.95
21.78
24.52
22.21
4.62
21.78
23.87
58
26.93
Return on assets%
0.62
3.31
5.03
4.22
5.51
7.81
5.16
6.50
7.53
9.03
23.93
7.53
5.34
10
3.41
EPS¥
1.81
2.07
1.88
1.85
1.94
2.10
2.34
2.57
2.75
2.63
3.54
6.24%
4.36%
—
29.98
EPS growth%
25.44
27.23
25.72
26.82
24.43
25.85
27.05
28.34
27.09
25.35
7.28
27.05
26.33
89
2.88
Bookvalue per sh¥
4.94
4.84
4.77
4.33
4.91
4.85
4.73
5.18
5.19
5.31
2.28
1.58%
1.04%
—
4.18
FCF per share¥
4.99
4.71
4.65
4.47
5.03
5.10
5.64
5.38
5.74
5.30
1.01
1.06%
1.57%
—
1.18
Dividend per sh¥
1.24
1.24
1.20
1.42
1.37
1.31
1.31
1.54
1.58
1.83
4.05
6.07%
5.50%
—
25.59
Div yield (avg)%
12.72
13.75
12.32
12.17
14.52
14.68
12.23
14.23
12.51
11.15
28.82
12.51
12.61
49
9.46
Payout ratio%
11.42
11.40
11.39
8.47
8.64
8.47
6.07
6.99
8.56
6.89
19.86
6.99
8.51
29
76.93
Shares (diluted)M
136.9
155.3
156.6
178.7
173.1
193.1
226.6
271.0
318.9
313.1
76.69
12.59%
9.78%
23
7.23
Buyback yield%
20.02
18.83
16.22
15.87
16.50
18.50
16.98
15.60
16.46
15.68
12.98
16.46
16.48
66
1.284
D/E ratiox
0.742
0.668
0.691
0.630
0.691
0.702
0.668
0.665
0.700
0.679
1.147
0.679
0.685
39
500.5
Enterprise value¥M
56.32
54.60
58.98
53.37
50.70
53.77
58.67
63.72
69.14
68.62
47.68
6.24%
1.57%
80
167.7
LT debt¥M
616.7
608.5
657.0
739.8
708.0
692.1
779.8
697.8
749.6
736.1
425.0
0.78%
2.41%
93
Revenue
¥650.2M
3.51%
1.00×
Cost of revenue
¥455.1M
3.51%
1.00×
Operating expenses
¥123.7M
3.68%
1.02×
Property and equipment
18.24%
Spread over hurdle
(2.54%)