369.8
Revenue¥M
346.5
360.0
363.1
376.7
376.0
380.9
379.3
381.7
379.2
388.1
409.8
0.64%
1.19%
10
25.74
Revenue growth%
23.51
22.43
22.84
23.84
21.13
22.23
22.88
21.67
20.32
21.61
6.75
21.67
22.33
76
27.22
Gross margin%
19.87
20.42
20.94
18.18
16.03
14.47
12.93
12.09
14.43
15.56
4.66
14.43
15.80
60
26.09
Operating margin%
11.97
10.29
9.29
9.12
11.89
13.40
16.07
15.74
17.66
18.74
29.96
16.07
12.68
40
27.06
Net margin%
8.38
8.58
9.34
6.61
4.80
6.41
7.25
5.78
3.36
6.27
29.95
6.27
6.51
38
20.23
P/E ratio (avg)x
39.18
35.20
35.46
38.44
35.42
37.74
35.19
33.10
30.40
28.00
8.986
33.10
35.31
95
24.95
EV/EBITx
15.28
13.38
14.01
13.21
11.60
11.61
10.55
9.389
8.722
8.431
28.14
9.389
11.60
72
12.97
FCF yield (avg)%
22.28
20.68
20.55
20.73
17.92
16.82
14.77
11.81
11.60
9.65
25.58
11.81
17.37
71
5.27
FCF margin%
17.16
19.34
20.11
22.28
21.81
22.80
20.48
20.97
18.47
20.12
15.27
20.48
20.30
29
0.558
FCF / Net incomex
0.499
0.529
0.463
0.401
0.391
0.401
0.417
0.428
0.457
0.436
0.341
0.428
0.432
6
22.95
ROIC%
29.18
31.00
31.36
33.14
32.73
31.58
33.17
35.66
33.51
31.68
21.76
33.17
32.20
81
24.22
Return on equity%
16.02
17.83
18.89
19.34
17.61
20.07
18.26
19.27
16.62
17.70
11.10
18.26
18.04
51
29.69
Return on assets%
7.67
10.13
10.05
11.04
13.02
10.97
9.01
6.26
7.59
8.86
11.64
8.86
9.53
24
0.50
EPS¥
0.43
0.43
0.46
0.45
0.46
0.53
0.61
0.65
0.71
0.72
0.51
9.24%
7.05%
—
17.90
EPS growth%
9.02
7.17
7.29
6.05
3.07
5.96
3.79
1.94
2.62
5.47
4.96
3.79
5.71
67
0.11
Bookvalue per sh¥
0.73
0.73
0.84
0.89
1.04
1.09
1.15
1.39
1.46
1.74
0.40
10.84%
10.36%
—
0.29
FCF per share¥
0.17
0.16
0.15
0.14
0.14
0.14
0.15
0.13
0.13
0.12
0.34
(2.61%)
(4.49%)
—
0.48
Dividend per sh¥
0.34
0.34
0.39
0.42
0.47
0.51
0.53
0.61
0.61
0.62
0.38
5.39%
6.91%
—
7.23
Div yield (avg)%
22.76
22.88
22.94
25.73
26.81
25.11
23.53
26.41
28.17
29.78
24.46
26.41
25.42
38
6.31
Payout ratio%
13.30
11.89
11.94
12.07
12.37
12.07
14.53
17.12
18.13
20.43
18.25
17.12
12.83
77
696.2
Shares (diluted)M
741.0
830.8
781.1
737.6
730.6
724.3
776.3
766.3
828.1
810.2
700.9
2.09%
0.11%
80
13.43
Buyback yield%
3.58
5.36
4.41
3.26
3.39
3.60
4.63
2.80
1.36
2.78
21.89
2.80
3.48
16
1.603
D/E ratiox
0.271
0.248
0.245
0.224
0.244
0.277
0.269
0.282
0.260
0.287
0.923
0.277
0.265
61
97.20
Enterprise value¥M
279.2
250.2
266.8
282.8
255.5
215.5
207.9
194.9
194.1
174.1
276.2
(7.38%)
(4.83%)
47
333.7
LT debt¥M
16.07
16.28
15.41
15.61
15.38
17.34
18.67
18.46
17.05
18.38
365.7
3.63%
0.37%
23
Revenue
¥388.1M
1.19%
1.00×
Cost of revenue
¥249.3M
1.52%
1.03×
Operating expenses
¥87.75M
0.93%
0.97×
Property and equipment
14.60%