164.4
Revenue¥M
595.2
601.8
603.4
623.8
651.5
684.5
708.5
729.9
763.0
794.0
175.9
4.03%
3.42%
34
6.39
Revenue growth%
24.37
26.75
28.33
28.99
26.01
23.58
22.23
22.92
21.30
22.49
28.84
22.49
23.97
34
7.14
Gross margin%
0.40
0.40
3.19
5.38
6.32
4.86
3.85
1.21
0.40
0.40
12.55
1.21
2.20
93
10.89
Operating margin%
31.36
34.20
34.63
34.35
34.39
35.15
33.35
32.62
31.98
31.64
3.67
32.62
33.78
37
17.72
Net margin%
18.01
20.67
19.99
22.73
22.78
23.57
22.74
19.83
16.96
19.63
10.02
19.83
20.33
39
12.57
P/E ratio (avg)x
38.58
46.48
49.39
50.87
55.88
66.76
77.44
88.46
87.14
103.3
9.951
87.14
61.32
84
12.48
EV/EBITx
51.82
57.06
62.04
59.39
64.04
74.46
81.21
80.36
88.18
92.89
32.13
81.21
69.25
64
26.43
FCF yield (avg)%
23.97
25.65
26.06
28.76
29.75
28.19
27.75
28.11
28.45
26.04
6.41
28.11
27.93
31
14.30
FCF margin%
25.64
22.68
23.92
23.14
24.26
22.68
24.27
22.89
20.38
18.82
4.75
22.68
23.01
11
0.627
FCF / Net incomex
2.323
2.285
2.526
2.311
2.138
2.350
2.408
2.521
2.591
2.804
0.500
2.521
2.379
88
16.05
ROIC%
23.15
25.60
27.29
28.12
28.46
29.33
29.19
31.02
29.33
31.34
6.85
29.33
28.83
84
19.16
Return on equity%
10.31
7.80
6.01
6.90
9.76
11.09
8.77
9.32
6.70
6.87
6.95
8.77
8.29
19
3.45
Return on assets%
18.81
18.48
19.63
18.24
20.17
17.49
19.32
17.89
16.87
18.88
16.41
17.89
18.64
20
0.12
EPS¥
0.25
0.24
0.23
0.22
0.21
0.21
0.22
0.21
0.19
0.22
0.13
1.35%
(0.21%)
—
13.73
EPS growth%
0.40
0.40
2.54
4.86
3.82
4.17
6.29
6.96
9.22
8.42
4.63
6.96
4.52
53
0.08
Bookvalue per sh¥
0.04
0.04
0.04
0.04
0.03
0.03
0.03
0.03
0.03
0.03
0.12
(5.06%)
(4.58%)
—
0.03
FCF per share¥
0.08
0.08
0.08
0.08
0.09
0.10
0.10
0.09
0.09
0.09
0.13
(0.15%)
(0.36%)
—
0.04
Dividend per sh¥
0.14
0.15
0.17
0.17
0.19
0.18
0.22
0.25
0.24
0.26
0.14
7.07%
6.57%
—
14.22
Div yield (avg)%
21.61
23.19
25.64
24.09
26.78
26.54
28.51
28.02
28.40
29.67
22.36
28.40
26.66
82
25.34
Payout ratio%
13.92
13.44
14.76
17.11
16.82
18.42
18.39
17.12
16.68
14.65
16.03
17.12
16.75
80
1.794
Shares (diluted)B
1.808
1.869
2.030
2.073
2.380
2.547
2.582
3.032
3.063
3.547
1.716
8.30%
6.51%
22
29.77
Buyback yield%
18.59
21.18
24.18
26.00
26.04
27.67
25.04
28.04
29.62
30.38
28.54
28.04
26.02
54
0.279
D/E ratiox
0.449
0.430
0.373
0.372
0.350
0.341
0.347
0.378
0.391
0.415
0.616
0.378
0.375
94
590.8
Enterprise value¥M
483.5
460.9
441.4
387.7
393.3
345.9
333.5
350.0
332.8
305.4
482.8
(4.93%)
(4.25%)
28
0.143
LT debt¥B
0.620
0.637
0.641
0.681
0.815
0.933
1.005
1.042
1.100
1.070
0.291
5.61%
7.07%
75
Revenue
¥794.0M
3.42%
1.00×
Cost of revenue
¥467.5M
3.57%
1.02×
Operating expenses
¥138.0M
3.59%
1.02×