778.7
Revenue¥M
587.0
601.2
623.0
646.5
672.8
698.5
711.8
750.6
788.7
803.3
809.5
3.61%
3.47%
19
3.82
Revenue growth%
25.36
27.07
26.20
24.63
26.06
26.81
24.54
25.64
27.95
26.54
21.90
26.54
26.13
30
29.46
Gross margin%
20.85
18.65
19.80
20.39
18.85
19.57
20.43
21.05
19.04
21.34
27.86
20.43
20.10
9
16.84
Operating margin%
11.01
11.46
11.91
10.41
11.70
13.75
15.75
13.01
14.82
17.38
14.24
14.82
12.46
56
6.08
Net margin%
4.99
4.59
6.73
7.27
5.61
3.63
4.29
3.11
2.70
0.40
4.51
3.11
4.44
15
11.87
P/E ratio (avg)x
26.30
25.70
29.07
33.02
36.67
39.42
36.95
39.93
38.75
43.35
25.62
39.42
36.81
82
16.43
EV/EBITx
17.02
15.93
17.23
15.30
16.61
14.54
15.30
14.09
12.22
11.34
20.51
14.09
15.30
82
27.73
FCF yield (avg)%
28.48
29.36
31.50
29.77
29.66
27.83
27.44
27.46
28.33
26.67
19.10
27.46
28.40
43
27.68
FCF margin%
14.64
14.38
12.46
13.08
15.74
17.65
15.79
15.63
14.16
16.79
18.74
15.79
15.14
91
1.418
FCF / Net incomex
1.504
1.665
1.647
1.571
1.547
1.694
1.604
1.572
1.381
1.308
0.354
1.572
1.572
81
22.92
ROIC%
12.85
11.69
8.79
9.52
9.51
10.03
9.86
10.48
10.28
12.04
24.85
10.28
10.16
60
27.49
Return on equity%
13.51
14.07
12.21
11.04
11.83
10.93
8.68
9.06
11.24
8.96
3.34
9.06
11.14
30
11.63
Return on assets%
7.84
10.82
10.45
10.40
7.64
10.44
8.12
7.62
6.56
8.46
26.83
8.12
8.29
31
0.51
EPS¥
0.55
0.59
0.58
0.66
0.63
0.71
0.67
0.71
0.67
0.76
0.54
3.77%
2.51%
—
25.04
EPS growth%
20.32
18.47
17.77
18.78
18.24
18.41
17.07
18.67
15.87
13.41
20.12
17.07
18.33
81
0.29
Bookvalue per sh¥
0.43
0.43
0.39
0.43
0.46
0.45
0.41
0.43
0.46
0.43
0.54
(1.26%)
0.36%
—
0.39
FCF per share¥
0.15
0.14
0.13
0.15
0.14
0.14
0.16
0.16
0.15
0.17
0.29
3.31%
0.78%
—
0.27
Dividend per sh¥
0.68
0.62
0.69
0.71
0.62
0.56
0.56
0.57
0.54
0.49
0.29
(4.54%)
(4.49%)
—
26.48
Div yield (avg)%
29.86
32.32
32.99
31.06
30.01
30.52
29.05
27.59
27.41
25.45
12.63
27.59
29.93
90
13.00
Payout ratio%
6.29
3.43
3.37
3.84
1.97
0.56
0.71
0.40
1.33
2.49
28.01
0.71
2.23
70
403.3
Shares (diluted)M
456.7
526.6
525.9
575.5
542.3
564.1
537.6
507.7
550.7
630.2
385.0
3.05%
4.51%
22
3.42
Buyback yield%
4.82
7.49
9.31
8.05
6.09
5.48
2.73
4.23
6.37
6.17
4.32
5.48
6.13
24
1.453
D/E ratiox
1.187
1.193
1.232
1.355
1.225
1.342
1.461
1.455
1.377
1.526
0.458
1.455
1.348
24
304.4
Enterprise value¥M
339.7
312.8
309.9
311.5
333.8
375.0
375.7
369.3
368.6
407.0
807.0
4.04%
3.01%
15
0.561
LT debt¥B
0.886
0.879
0.983
1.032
1.064
1.131
1.261
1.259
1.427
1.664
0.557
9.35%
7.97%
47
Revenue
¥803.3M
3.47%
1.00×
Cost of revenue
¥531.2M
3.51%
1.00×
Operating expenses
¥180.1M
3.17%
0.97×
Property and equipment
17.93%