32.41
Revenue¥M
228.8
230.3
228.5
225.3
230.0
231.8
233.6
232.0
236.5
232.5
34.62
0.22%
(0.05%)
44
4.34
Revenue growth%
16.55
14.29
13.16
13.51
14.45
16.45
17.28
16.94
15.40
15.62
19.44
16.45
15.51
74
20.15
Gross margin%
4.44
4.73
2.91
1.08
0.59
0.40
1.94
1.60
1.23
0.40
23.89
1.23
1.42
25
25.20
Operating margin%
11.05
8.94
7.38
5.22
3.10
0.75
1.19
0.40
3.07
1.75
16.96
1.19
3.08
24
8.15
Net margin%
12.60
13.01
14.37
15.69
18.58
19.26
19.43
21.39
24.03
25.89
16.55
21.39
18.92
8
11.19
P/E ratio (avg)x
7.568
6.627
6.216
5.414
4.973
5.406
5.107
4.647
4.283
4.371
26.59
4.647
5.257
57
13.49
EV/EBITx
29.84
27.50
29.12
29.34
26.68
24.39
25.19
28.19
26.18
24.67
19.93
25.19
27.09
23
8.75
FCF yield (avg)%
14.83
15.66
17.24
19.72
17.60
20.01
20.20
19.06
16.11
15.49
6.59
19.06
17.42
28
18.44
FCF margin%
21.12
22.56
23.05
22.93
24.64
27.38
26.61
24.62
23.54
25.63
8.05
25.63
24.08
90
1.047
FCF / Net incomex
0.944
0.916
1.020
1.040
1.046
1.058
0.960
1.064
0.994
1.004
0.318
1.004
1.012
39
20.81
ROIC%
3.92
2.59
2.08
2.74
2.20
4.61
6.23
7.05
5.04
2.27
14.49
5.04
3.33
5
24.06
Return on equity%
11.60
11.74
12.42
14.98
12.96
12.38
10.98
10.77
10.71
13.04
25.85
10.98
12.06
18
18.99
Return on assets%
0.53
1.62
0.91
3.05
0.40
2.65
0.40
0.40
2.84
5.37
15.96
2.65
1.26
38
1.37
EPS¥
2.13
2.19
2.40
2.49
2.78
2.86
2.89
2.68
2.52
2.57
1.51
(1.60%)
2.55%
—
12.86
EPS growth%
8.05
6.43
5.28
5.68
4.92
4.41
2.18
3.09
2.97
2.39
20.08
2.97
4.67
24
1.32
Bookvalue per sh¥
1.31
1.38
1.45
1.33
1.20
1.23
1.05
1.07
1.10
1.07
1.50
(2.26%)
(3.28%)
—
1.62
FCF per share¥
1.08
1.03
1.13
1.15
1.25
1.35
1.39
1.49
1.31
1.17
1.39
(1.33%)
1.27%
—
1.74
Dividend per sh¥
1.32
1.26
1.30
1.43
1.49
1.60
1.45
1.36
1.26
1.11
2.14
(5.68%)
(2.75%)
—
18.62
Div yield (avg)%
26.18
28.62
30.29
28.02
26.84
28.09
28.42
27.35
28.00
26.43
8.36
28.00
28.01
65
4.85
Payout ratio%
21.83
19.59
16.75
18.90
17.10
16.31
14.22
14.69
13.42
14.99
20.05
14.69
16.53
10
62.67
Shares (diluted)M
74.18
80.36
88.40
92.82
92.26
100.3
110.1
122.5
127.8
147.9
61.42
9.90%
7.96%
42
21.84
Buyback yield%
16.09
15.17
17.52
17.05
19.73
18.49
17.14
17.23
15.72
14.00
25.87
17.14
17.09
45
0.878
D/E ratiox
0.707
0.706
0.699
0.753
0.787
0.906
0.833
0.843
0.900
0.883
0.370
0.883
0.810
25
47.65
Enterprise value¥M
322.3
377.4
369.9
379.3
378.3
446.0
499.1
519.3
518.6
582.4
112.7
9.02%
6.14%
44
293.6
LT debt¥M
343.0
312.3
266.1
269.1
289.7
252.9
243.9
240.3
255.3
275.9
25.75
(0.97%)
(2.12%)
36
Revenue
¥232.5M
(0.05%)
1.00×
Cost of revenue
¥123.1M
(0.03%)
1.00×
Operating expenses
¥49.11M
(0.38%)
0.97×
Property and equipment
17.01%