83.36
Revenue¥M
374.9
376.7
377.2
375.2
370.3
377.8
388.1
396.5
402.4
87.51
90.82
1.41%
1.00%
17
22.49
Revenue growth%
8.77
11.14
13.35
11.41
14.07
12.03
13.86
14.79
16.58
3.50
13.62
14.07
12.69
31
20.64
Gross margin%
14.59
16.22
14.84
17.39
16.66
16.03
15.09
13.74
14.61
29.35
13.85
15.09
14.96
57
29.81
Operating margin%
36.52
38.64
39.31
37.49
38.68
39.73
41.27
42.33
43.48
11.50
8.14
41.27
39.00
86
14.85
Net margin%
8.73
10.32
12.47
14.45
13.68
12.88
11.49
12.29
11.64
20.62
25.98
12.29
11.97
92
21.42
P/E ratio (avg)x
49.35
47.80
47.41
43.96
48.91
44.34
39.83
36.49
35.38
29.84
29.95
39.83
44.37
64
27.99
EV/EBITx
27.72
27.21
25.18
23.19
21.39
24.36
23.03
25.78
25.54
14.82
7.739
24.36
25.36
46
12.73
FCF yield (avg)%
5.27
6.96
9.14
9.84
6.89
6.63
6.94
4.46
6.80
22.17
10.32
6.80
6.85
48
3.30
FCF margin%
9.07
9.68
12.38
15.14
15.00
15.59
18.26
15.45
13.19
2.71
24.11
15.45
14.10
77
0.786
FCF / Net incomex
0.530
0.586
0.654
0.626
0.658
0.648
0.741
0.712
0.716
0.475
1.543
0.712
0.651
29
22.77
ROIC%
6.14
6.97
4.30
3.05
1.16
0.79
0.40
0.40
2.67
26.87
22.43
0.79
2.86
57
28.92
Return on equity%
19.10
18.06
15.26
15.21
17.06
19.78
20.63
20.65
21.50
24.61
18.62
20.63
19.14
79
28.40
Return on assets%
24.01
23.38
21.05
23.85
24.66
22.12
22.07
20.54
23.48
3.78
22.56
22.12
22.75
40
117.79
EPS¥
94.11
92.26
91.93
101.45
99.49
93.44
94.64
89.72
97.10
126.87
132.95
(0.87%)
(0.31%)
—
22.96
EPS growth%
33.14
31.91
30.42
31.41
33.44
31.80
32.20
29.41
30.44
22.77
10.48
31.80
31.61
30
30.60
Bookvalue per sh¥
32.70
31.80
33.22
28.32
29.65
26.59
27.92
27.76
29.43
129.29
22.25
0.77%
(2.59%)
—
33.75
FCF per share¥
21.73
19.13
19.77
19.76
21.13
22.82
23.96
22.97
21.58
44.97
127.54
1.78%
(0.80%)
—
129.81
Dividend per sh¥
137.93
126.86
116.72
129.91
126.76
128.61
136.83
138.63
126.90
49.98
129.06
(0.47%)
(2.07%)
—
10.46
Div yield (avg)%
19.28
18.23
19.76
17.15
15.80
14.23
13.23
13.47
12.86
11.12
28.90
13.47
16.47
61
20.52
Payout ratio%
25.38
24.81
27.77
25.17
24.34
26.43
28.21
26.19
28.96
10.66
14.45
26.43
26.31
27
2.390
Shares (diluted)M
3.529
4.047
3.839
3.848
4.080
4.697
4.583
4.284
4.569
2.471
2.358
3.49%
4.00%
44
28.96
Buyback yield%
24.59
26.38
27.51
27.45
28.91
26.61
26.24
25.72
24.51
27.98
11.45
26.24
26.31
58
0.507
D/E ratiox
1.687
1.850
1.981
2.052
2.328
2.277
2.340
2.590
2.748
1.664
0.152
2.340
2.164
65
316.7
Enterprise value¥M
72.41
83.60
84.80
94.69
89.18
101.9
110.0
104.1
115.9
313.8
65.54
4.12%
4.42%
30
51.61
LT debt¥M
103.6
109.3
106.0
104.7
101.3
99.08
109.8
106.5
121.2
258.7
203.7
2.97%
1.38%
84
Revenue
¥402.4M
1.00%
1.00×
Cost of revenue
¥225.4M
0.91%
0.99×
Operating expenses
¥97.05M
1.03%
1.00×
Cash and investments
19.57%
Property and equipment
18.29%
Spread over hurdle
12.98%