333.7
Revenue¥M
550.9
554.3
566.1
559.6
560.5
564.8
556.3
569.9
584.1
575.1
349.7
0.51%
0.52%
61
12.50
Revenue growth%
15.44
16.41
14.35
15.93
17.78
19.65
21.39
21.18
22.93
25.02
16.80
21.39
18.71
14
12.60
Gross margin%
9.95
12.85
10.25
8.57
10.82
10.79
9.18
6.94
4.41
4.37
29.31
6.94
9.56
91
27.98
Operating margin%
22.70
24.97
26.25
23.72
22.84
22.52
23.81
22.52
23.73
24.58
11.77
23.73
23.72
43
28.32
Net margin%
15.84
13.73
16.04
17.38
19.27
16.66
19.06
21.80
18.85
20.83
6.47
19.06
18.11
76
22.83
P/E ratio (avg)x
18.12
20.99
20.28
22.73
25.44
30.42
30.89
35.28
34.04
38.00
34.55
34.04
27.93
50
34.12
EV/EBITx
18.64
16.11
14.62
15.58
15.91
14.30
13.39
12.87
13.04
12.47
37.28
13.04
14.46
59
25.41
FCF yield (avg)%
28.88
26.47
23.77
22.44
21.95
19.64
21.58
20.82
22.34
25.15
26.67
21.58
22.39
78
5.07
FCF margin%
9.46
11.87
14.22
11.45
10.77
13.63
10.69
11.63
9.09
7.52
9.06
10.69
11.11
72
0.301
FCF / Net incomex
1.219
1.230
1.160
1.091
1.196
1.208
1.227
1.301
1.210
1.404
0.188
1.227
1.214
61
4.17
ROIC%
10.98
10.59
12.50
11.63
9.44
6.95
5.73
8.61
9.70
12.46
24.72
8.61
10.15
32
29.95
Return on equity%
23.68
24.29
21.58
23.38
20.91
23.77
24.12
26.33
25.99
27.13
2.52
25.99
23.95
22
18.56
Return on assets%
7.11
8.07
6.34
7.98
7.31
5.68
3.52
5.06
2.37
1.32
27.48
3.52
6.01
53
0.18
EPS¥
0.17
0.18
0.20
0.18
0.18
0.20
0.18
0.18
0.18
0.16
0.19
(1.75%)
(0.94%)
—
19.37
EPS growth%
18.71
18.39
15.93
15.56
17.99
20.40
20.12
18.58
20.37
18.21
17.18
20.12
18.48
33
0.29
Bookvalue per sh¥
0.41
0.44
0.42
0.46
0.43
0.46
0.50
0.54
0.58
0.57
0.25
5.79%
4.11%
—
0.19
FCF per share¥
0.46
0.47
0.48
0.51
0.49
0.48
0.48
0.47
0.47
0.47
0.20
(0.69%)
(0.64%)
—
0.35
Dividend per sh¥
0.33
0.39
0.41
0.49
0.54
0.54
0.53
0.53
0.62
0.62
0.44
2.70%
6.17%
—
22.92
Div yield (avg)%
21.95
22.06
21.09
18.78
18.33
18.19
18.20
19.07
19.05
17.26
8.81
18.20
18.91
86
12.71
Payout ratio%
22.16
25.06
23.90
26.13
24.24
22.59
20.22
21.61
19.87
22.01
20.39
21.61
22.38
48
956.4
Shares (diluted)M
717.9
749.2
827.8
806.4
866.2
953.4
990.1
869.9
781.0
708.3
960.6
(3.95%)
(0.59%)
6
26.63
Buyback yield%
15.32
17.66
16.46
13.72
13.78
12.26
11.71
11.36
12.26
15.25
5.01
12.26
13.75
59
1.085
D/E ratiox
0.707
0.715
0.721
0.795
0.748
0.874
0.853
0.856
0.945
1.018
1.744
0.874
0.824
25
456.5
Enterprise value¥M
460.3
469.2
517.6
538.6
562.6
625.5
681.8
637.9
661.2
661.2
211.0
3.28%
3.47%
10
0.041
LT debt¥B
0.755
0.834
0.867
0.992
1.115
1.201
1.446
1.512
1.662
1.917
0.615
11.45%
9.84%
5
Revenue
¥575.1M
0.52%
1.00×
Cost of revenue
¥371.5M
0.56%
1.00×
Operating expenses
¥130.4M
0.02%
0.95×
Property and equipment
14.54%