158.0
Revenue¥M
251.2
267.5
286.6
312.5
333.1
367.1
406.0
448.8
476.9
511.4
175.0
8.96%
8.37%
94
29.45
Revenue growth%
21.75
20.03
18.57
18.66
18.12
19.04
16.05
15.57
17.50
14.96
23.11
16.05
18.34
70
5.63
Gross margin%
15.64
14.12
13.32
13.47
12.76
13.00
14.23
15.61
13.74
14.09
16.92
14.09
13.92
92
25.90
Operating margin%
7.35
5.26
4.06
6.95
6.85
7.91
5.65
6.91
4.98
4.55
23.60
5.65
6.25
15
6.78
Net margin%
16.71
18.35
17.29
15.42
18.09
19.67
18.03
18.02
20.00
21.13
2.96
19.67
18.06
26
30.27
P/E ratio (avg)x
22.35
20.26
22.40
22.14
19.87
18.55
19.03
18.28
16.02
16.07
28.28
18.28
19.45
80
30.23
EV/EBITx
31.11
32.17
35.79
42.45
45.68
53.16
61.37
66.16
73.40
77.25
23.56
66.16
49.42
54
21.39
FCF yield (avg)%
13.16
16.16
16.29
15.68
17.48
17.84
20.06
22.46
25.04
27.19
11.15
22.46
17.66
84
23.92
FCF margin%
11.95
12.05
9.22
6.47
6.98
8.95
10.94
10.96
8.17
7.21
17.44
8.95
9.09
60
1.224
FCF / Net incomex
1.383
1.395
1.342
1.544
1.563
1.540
1.670
1.951
2.128
2.120
0.252
1.951
1.553
43
2.79
ROIC%
11.97
10.59
8.99
9.45
10.53
9.77
8.22
6.12
3.75
3.62
21.15
6.12
9.22
29
2.84
Return on equity%
16.25
14.27
15.30
13.93
13.79
10.88
11.82
14.75
15.48
17.06
16.94
14.75
14.51
84
11.14
Return on assets%
6.76
6.22
7.57
9.52
9.11
6.38
6.18
5.90
7.61
7.24
18.96
6.38
7.00
87
20.18
EPS¥
58.26
61.96
63.64
72.75
81.08
92.34
104.62
113.45
126.04
136.74
22.32
11.02%
9.81%
—
26.48
EPS growth%
10.93
13.57
15.61
16.66
19.34
20.85
18.77
21.26
20.37
23.04
20.12
20.85
19.05
7
14.01
Bookvalue per sh¥
46.41
45.93
51.08
55.87
57.91
61.60
61.55
68.52
71.48
83.71
45.16
7.65%
6.69%
—
36.58
FCF per share¥
48.51
51.23
52.06
50.73
54.61
52.48
46.40
45.09
45.66
49.46
7.88
(1.96%)
(0.92%)
—
22.21
Dividend per sh¥
65.44
73.99
72.06
84.01
84.11
90.70
90.84
107.08
116.73
112.34
55.59
5.96%
7.39%
—
2.33
Div yield (avg)%
19.29
20.28
20.54
19.84
19.44
21.92
19.63
17.60
19.30
16.63
7.86
19.30
19.54
16
8.77
Payout ratio%
7.72
9.49
9.10
9.55
12.16
14.86
15.96
13.05
15.28
15.77
14.80
15.28
12.60
55
4.706
Shares (diluted)M
4.805
5.413
5.608
5.428
5.596
5.805
6.293
6.255
6.337
6.239
4.714
2.20%
3.07%
36
23.95
Buyback yield%
15.06
17.57
14.62
15.85
15.81
15.34
13.88
11.58
8.67
6.00
15.32
11.58
14.84
34
1.003
D/E ratiox
0.439
0.492
0.476
0.450
0.435
0.473
0.517
0.566
0.670
0.709
1.143
0.566
0.484
57
307.7
Enterprise value¥M
301.0
324.3
339.6
323.0
331.4
356.3
353.7
351.5
375.7
356.7
128.9
1.48%
1.84%
14
111.0
LT debt¥M
308.1
311.9
334.2
341.0
321.6
300.4
301.7
333.5
325.7
348.6
221.1
1.63%
0.62%
88
Revenue
¥511.4M
8.37%
1.00×
Cost of revenue
¥313.0M
8.40%
1.00×
Operating expenses
¥104.4M
8.18%
0.98×
Property and equipment
17.37%
Cash and investments
16.24%
Spread over hurdle
(0.29%)