406.3
Revenue¥M
422.4
437.6
446.1
450.6
458.6
461.2
475.3
490.1
486.0
437.6
455.3
1.52%
1.65%
10
18.19
Revenue growth%
18.28
20.32
18.90
21.51
22.82
21.02
23.38
22.17
20.60
2.01
3.37
22.17
20.81
56
2.10
Gross margin%
12.99
13.48
11.28
12.38
11.41
13.06
13.78
16.29
15.07
21.34
16.84
13.78
13.03
7
4.09
Operating margin%
0.94
1.98
0.50
0.40
0.48
0.40
0.75
0.49
0.40
7.32
19.20
0.48
0.49
95
16.23
Net margin%
3.44
4.70
4.39
5.58
7.57
4.74
5.32
5.97
3.20
17.34
28.49
5.32
4.72
23
32.08
P/E ratio (avg)x
20.03
20.88
20.91
21.18
20.57
20.13
20.82
22.91
25.16
34.88
28.06
20.82
20.85
16
34.88
EV/EBITx
5.952
5.805
5.481
4.784
4.647
4.537
4.550
4.713
4.603
28.16
35.48
4.603
4.748
19
13.09
FCF yield (avg)%
0.40
2.87
0.53
0.40
1.24
0.50
0.40
2.84
3.75
8.27
23.89
1.24
0.52
20
27.49
FCF margin%
14.51
11.66
10.02
12.35
12.94
15.52
15.91
15.34
14.78
16.20
12.66
15.34
14.27
35
0.968
FCF / Net incomex
0.768
0.883
0.826
0.772
0.812
0.928
1.051
0.991
1.054
1.140
1.324
0.991
0.855
14
20.16
ROIC%
10.36
9.15
7.20
7.14
9.53
6.60
6.63
6.72
3.92
15.24
23.91
6.63
7.17
91
29.30
Return on equity%
25.42
24.88
26.27
25.32
25.40
25.81
26.51
27.69
30.22
29.48
13.47
26.51
25.62
52
14.94
Return on assets%
5.38
5.92
5.15
3.30
1.37
3.91
5.95
4.58
2.94
11.96
28.00
3.91
4.87
75
14.03
EPS¥
26.14
28.03
27.04
25.60
28.04
28.18
31.73
29.08
31.48
14.75
15.22
4.22%
3.23%
—
20.00
EPS growth%
26.45
26.23
29.21
28.73
27.78
30.34
32.24
32.84
30.48
14.66
9.28
30.48
28.97
82
20.79
Bookvalue per sh¥
15.75
18.42
21.83
23.75
22.87
24.95
29.24
33.71
39.86
17.44
17.62
10.91%
10.00%
—
19.16
FCF per share¥
16.23
17.80
16.94
19.27
20.38
19.50
20.11
22.86
23.18
26.11
14.97
3.77%
4.94%
—
33.24
Dividend per sh¥
10.65
11.77
10.85
11.74
10.59
10.17
9.20
8.92
9.34
33.85
25.07
(4.47%)
(0.73%)
—
27.25
Div yield (avg)%
7.74
8.88
6.47
6.62
7.81
10.26
13.10
12.75
13.05
8.96
13.17
12.75
9.30
71
23.79
Payout ratio%
15.07
16.05
14.75
13.12
15.81
14.89
13.99
15.37
17.67
11.24
28.31
15.37
15.22
54
6.783
Shares (diluted)M
5.344
4.572
4.078
4.305
4.422
4.741
4.256
3.789
3.769
6.802
6.599
(2.62%)
(3.68%)
62
6.54
Buyback yield%
3.05
2.28
5.13
3.93
6.51
6.71
5.36
4.66
2.23
8.49
2.60
5.36
4.30
62
0.448
D/E ratiox
0.686
0.816
0.965
1.008
1.076
1.303
1.408
1.565
1.604
0.292
0.811
1.408
1.042
93
497.4
Enterprise value¥M
57.89
59.96
57.07
65.57
68.41
67.91
77.40
86.57
82.54
464.4
427.9
4.71%
2.12%
36
282.4
LT debt¥M
525.9
561.5
523.0
550.4
567.0
533.1
587.4
574.5
600.0
340.1
96.09
1.74%
1.76%
57
Revenue
¥486.0M
1.65%
1.00×
Cost of revenue
¥237.3M
1.59%
0.99×
Operating expenses
¥113.0M
1.43%
0.98×
Property and equipment
18.37%
Cash and investments
17.87%
Spread over hurdle
31.60%