319.1
Revenue¥M
310.4
327.2
335.5
347.1
358.0
369.7
379.2
399.1
408.4
422.2
327.9
3.35%
3.54%
93
23.04
Revenue growth%
24.19
26.76
24.24
25.27
27.49
28.84
31.06
30.13
28.94
28.17
27.23
28.94
27.83
55
22.42
Gross margin%
17.58
15.58
16.42
16.25
14.58
12.44
13.39
14.39
14.79
14.06
2.61
14.06
14.68
15
17.91
Operating margin%
0.40
1.83
2.38
2.38
0.51
2.15
4.21
5.24
2.78
2.77
10.19
2.78
2.38
94
16.27
Net margin%
0.40
0.40
3.08
4.89
7.21
8.75
11.07
12.57
10.80
8.28
25.22
10.80
7.75
46
21.12
P/E ratio (avg)x
29.97
31.39
33.89
34.52
35.92
31.95
31.66
28.85
28.36
24.49
9.216
28.85
31.53
25
12.30
EV/EBITx
24.32
27.07
31.48
31.49
34.39
38.85
44.01
45.09
51.66
56.32
28.72
45.09
36.62
92
28.77
FCF yield (avg)%
14.69
16.37
15.45
13.82
14.95
13.35
15.81
16.54
16.03
14.64
25.93
15.81
15.20
33
8.02
FCF margin%
24.84
22.13
20.64
23.21
22.89
21.29
19.46
19.51
18.13
19.06
8.65
19.46
20.97
86
1.086
FCF / Net incomex
0.732
0.736
0.665
0.685
0.653
0.649
0.601
0.535
0.485
0.542
0.443
0.542
0.651
89
13.85
ROIC%
14.89
16.96
15.47
17.91
19.51
22.04
21.78
22.69
20.76
18.25
21.96
21.78
18.88
25
11.29
Return on equity%
23.29
24.15
22.80
22.67
25.32
24.07
25.90
27.98
25.11
27.47
14.08
25.90
24.63
48
28.79
Return on assets%
18.83
18.65
16.61
14.22
15.95
17.97
19.18
20.04
21.56
22.22
24.40
20.04
18.74
47
1.96
EPS¥
1.65
1.68
1.60
1.70
1.79
1.81
2.03
2.22
2.40
2.54
2.05
7.24%
5.60%
—
18.62
EPS growth%
4.27
2.55
1.65
2.19
0.40
0.40
0.40
0.51
0.40
0.40
19.39
0.40
0.46
41
0.40
Bookvalue per sh¥
2.25
1.95
1.92
1.76
1.52
1.53
1.43
1.23
1.33
1.40
1.30
(1.65%)
(5.93%)
—
1.93
FCF per share¥
2.56
2.62
2.52
2.62
2.92
3.06
3.24
3.79
3.65
4.18
1.95
7.42%
4.80%
—
1.61
Dividend per sh¥
2.64
2.58
2.76
2.74
2.51
2.82
2.72
2.63
2.74
3.08
2.09
4.19%
1.15%
—
28.16
Div yield (avg)%
29.36
30.81
33.58
33.18
34.70
35.01
36.46
36.10
33.37
32.70
24.14
35.01
33.47
48
14.18
Payout ratio%
18.80
19.47
17.55
14.56
12.81
14.77
12.96
13.42
10.86
9.47
16.43
12.96
13.99
88
192.5
Shares (diluted)M
227.5
232.2
245.1
272.0
302.9
301.0
312.0
343.5
386.4
354.9
189.0
3.22%
4.65%
12
22.20
Buyback yield%
5.36
8.23
10.40
7.61
8.95
5.99
4.15
6.97
9.58
11.94
22.12
6.97
7.92
37
0.258
D/E ratiox
0.299
0.283
0.275
0.243
0.262
0.249
0.246
0.227
0.220
0.199
1.794
0.227
0.248
37
375.5
Enterprise value¥M
268.6
297.8
329.2
330.8
339.1
324.9
341.6
398.1
405.5
430.3
295.8
4.88%
5.66%
43
342.7
LT debt¥M
306.0
286.7
315.6
316.8
309.6
351.4
360.9
375.9
400.0
415.7
310.3
6.07%
2.97%
27
Revenue
¥422.2M
3.54%
1.00×
Cost of revenue
¥267.5M
3.79%
1.02×
Operating expenses
¥48.30M
3.34%
0.98×
Property and equipment
18.84%