7.379
Revenue¥M
22.30
22.93
22.90
23.78
23.57
24.50
25.23
25.32
25.40
25.46
8.100
1.55%
1.26%
55
10.96
Revenue growth%
4.10
4.13
1.96
0.40
0.40
1.73
1.45
0.40
1.53
4.31
6.91
1.53
1.63
49
25.84
Gross margin%
22.71
23.73
20.99
18.56
20.09
21.42
22.07
23.55
23.34
20.71
2.22
22.07
21.75
14
19.74
Operating margin%
25.59
23.40
24.48
23.34
24.71
24.46
23.47
24.74
21.97
24.97
14.14
24.46
24.47
28
26.93
Net margin%
6.65
8.04
10.77
8.06
5.63
7.24
8.91
6.78
8.88
9.16
23.50
8.88
8.05
52
23.81
P/E ratio (avg)x
27.03
29.43
25.76
27.09
28.45
27.43
26.80
24.90
22.46
21.45
33.77
24.90
26.91
42
8.055
EV/EBITx
12.79
14.30
13.22
14.44
16.53
15.93
15.64
16.80
16.50
17.16
26.58
16.50
15.78
81
6.88
FCF yield (avg)%
4.57
5.21
4.17
2.32
3.66
6.55
3.74
4.98
6.81
4.43
13.81
4.98
4.50
88
29.01
FCF margin%
20.27
20.36
21.92
23.33
21.85
23.54
26.10
26.77
24.93
24.83
7.05
24.93
23.44
62
1.069
FCF / Net incomex
1.065
1.198
1.339
1.528
1.704
1.602
1.630
1.682
1.803
1.786
0.506
1.682
1.616
36
14.21
ROIC%
20.44
23.23
24.88
26.72
26.31
27.48
28.22
27.17
24.50
24.55
26.63
27.17
25.59
25
21.30
Return on equity%
15.33
14.80
14.71
15.27
17.98
18.56
16.55
13.87
16.62
13.77
18.46
16.55
15.30
65
17.44
Return on assets%
15.62
14.99
12.16
13.72
13.98
11.00
10.90
10.92
13.20
15.41
2.19
11.00
13.46
59
0.10
EPS¥
0.25
0.26
0.24
0.26
0.24
0.24
0.23
0.22
0.23
0.22
0.11
(1.28%)
(0.64%)
—
6.66
EPS growth%
16.22
19.15
20.89
19.85
17.55
16.64
14.32
13.86
11.74
9.88
20.98
13.86
16.43
53
0.22
Bookvalue per sh¥
0.32
0.33
0.33
0.37
0.41
0.45
0.51
0.59
0.64
0.63
0.09
8.67%
7.18%
—
0.10
FCF per share¥
0.23
0.24
0.23
0.25
0.26
0.25
0.23
0.25
0.27
0.26
0.19
(0.14%)
0.89%
—
0.20
Dividend per sh¥
0.11
0.12
0.12
0.12
0.13
0.15
0.14
0.15
0.15
0.16
0.29
4.28%
3.67%
—
8.19
Div yield (avg)%
10.58
11.28
11.90
14.07
11.97
9.29
11.11
9.38
10.61
8.38
7.95
9.38
10.86
60
22.55
Payout ratio%
0.40
0.40
0.40
1.35
0.40
1.08
0.40
0.40
3.39
0.74
11.53
0.74
0.40
61
68.64
Shares (diluted)M
95.87
90.81
86.92
96.72
91.47
106.1
105.2
113.5
114.4
123.0
68.37
6.11%
3.39%
45
13.04
Buyback yield%
13.63
12.36
9.88
8.29
10.46
8.93
7.04
6.23
4.67
1.72
29.55
6.23
8.61
64
0.728
D/E ratiox
0.538
0.516
0.569
0.523
0.591
0.659
0.749
0.793
0.733
0.795
0.877
0.749
0.625
60
10.12
Enterprise value¥M
4.656
4.386
3.855
4.029
3.577
3.305
3.015
3.165
3.367
2.902
18.45
(4.10%)
(5.22%)
51
18.50
LT debt¥M
31.58
37.81
45.48
53.70
64.34
71.98
81.63
96.66
117.6
134.5
13.67
15.89%
16.77%
49
Revenue
¥25.46M
1.26%
1.00×
Cost of revenue
¥16.53M
1.35%
1.01×
Operating expenses
¥2.673M
1.51%
1.03×
Property and equipment
18.58%