742.3
Revenue¥M
678.9
689.5
690.5
711.6
729.0
726.1
726.8
743.2
740.2
746.0
763.2
0.46%
1.05%
28
8.29
Revenue growth%
20.81
22.62
21.46
22.99
24.64
26.63
25.13
26.35
27.29
29.30
7.23
26.63
24.89
87
17.08
Gross margin%
10.44
12.20
14.75
17.30
16.81
17.64
17.49
19.71
19.08
21.82
2.58
19.08
17.39
61
13.66
Operating margin%
7.46
5.84
6.31
4.01
2.18
1.87
0.40
2.40
4.57
4.36
28.65
2.40
4.18
23
23.50
Net margin%
18.74
21.00
18.44
19.30
18.55
15.78
14.23
12.61
12.52
13.41
15.88
13.41
17.11
93
17.21
P/E ratio (avg)x
35.03
34.98
33.97
32.19
34.38
32.14
31.30
28.95
31.98
36.43
23.94
31.98
33.08
86
6.858
EV/EBITx
10.62
11.46
11.29
11.58
12.44
12.70
13.76
14.51
15.17
14.58
6.284
14.51
12.57
65
4.64
FCF yield (avg)%
12.59
12.28
14.14
14.18
11.49
10.88
11.34
14.16
16.26
17.52
27.39
14.16
13.36
82
4.82
FCF margin%
32.25
31.58
30.09
27.58
26.08
26.52
24.29
26.62
28.81
31.47
23.29
26.62
28.19
90
0.349
FCF / Net incomex
1.810
1.982
2.078
2.178
2.459
2.591
2.443
2.312
2.221
2.562
0.231
2.443
2.267
5
21.42
ROIC%
12.14
11.62
13.50
16.48
14.25
13.73
16.35
18.49
15.64
14.46
21.36
15.64
14.36
46
10.38
Return on equity%
0.40
0.40
0.40
2.51
2.45
2.61
0.74
2.68
5.61
7.05
4.09
2.68
2.48
51
17.72
Return on assets%
12.40
11.95
13.53
11.04
12.69
13.90
12.69
10.60
8.19
5.50
23.51
10.60
12.17
6
0.08
EPS¥
0.10
0.11
0.12
0.11
0.12
0.12
0.12
0.13
0.13
0.12
0.08
0.21%
2.35%
—
11.02
EPS growth%
10.01
10.06
11.83
9.51
10.43
12.34
11.53
13.49
12.75
15.60
4.69
12.75
11.68
11
0.32
Bookvalue per sh¥
0.30
0.27
0.25
0.25
0.24
0.22
0.21
0.21
0.21
0.21
0.32
(2.82%)
(2.76%)
—
0.24
FCF per share¥
0.15
0.15
0.16
0.19
0.21
0.24
0.25
0.25
0.30
0.35
0.14
11.04%
9.85%
—
0.12
Dividend per sh¥
0.08
0.07
0.08
0.07
0.07
0.07
0.07
0.07
0.06
0.06
0.36
(3.27%)
(1.49%)
—
18.63
Div yield (avg)%
12.12
13.41
12.39
10.61
11.55
10.03
12.59
12.46
11.28
10.05
23.76
11.28
11.83
71
25.50
Payout ratio%
28.54
28.58
30.77
33.21
32.10
30.99
29.10
28.87
29.59
29.34
11.78
29.34
29.46
71
2.730
Shares (diluted)B
3.958
4.129
4.589
4.243
4.816
5.402
5.704
6.358
6.587
7.151
2.772
8.22%
7.17%
30
8.75
Buyback yield%
8.98
11.60
13.78
16.47
15.99
17.75
18.11
16.17
18.51
21.41
4.72
18.11
16.32
69
1.273
D/E ratiox
1.422
1.351
1.298
1.139
1.111
1.016
0.948
0.969
0.913
0.803
1.145
0.948
1.063
34
609.1
Enterprise value¥M
758.5
778.5
729.9
801.6
758.7
705.4
743.5
822.1
814.5
896.4
410.6
3.39%
0.97%
79
693.1
LT debt¥M
128.4
146.5
155.6
171.1
185.0
212.0
241.6
281.2
296.9
302.1
56.64
10.31%
10.19%
75
Revenue
¥746.0M
1.05%
1.00×
Cost of revenue
¥389.4M
0.89%
0.98×
Operating expenses
¥124.1M
1.13%
1.01×
Property and equipment
20.00%