161.8
Revenue¥M
483.0
492.8
484.8
491.7
494.6
490.0
485.0
480.1
484.8
481.2
174.6
(0.55%)
0.17%
76
28.21
Revenue growth%
17.49
20.42
17.98
19.94
20.19
18.72
16.32
16.44
15.06
14.95
16.58
16.32
17.73
91
21.05
Gross margin%
5.34
5.44
4.49
3.41
1.60
0.80
0.66
0.40
0.40
0.40
14.86
0.40
1.20
92
2.29
Operating margin%
19.84
17.23
18.39
16.30
13.87
11.89
11.64
10.70
11.15
13.00
6.26
11.64
13.44
11
29.51
Net margin%
21.01
22.66
24.53
23.25
21.92
22.34
25.22
26.39
24.44
25.82
19.90
25.22
23.85
88
17.85
P/E ratio (avg)x
24.78
28.11
32.94
37.49
38.91
45.23
44.67
52.09
59.24
56.74
23.23
52.09
41.79
24
25.19
EV/EBITx
36.96
36.30
35.20
34.28
33.91
31.28
32.44
36.30
41.14
41.97
9.845
36.30
35.75
38
11.35
FCF yield (avg)%
14.84
12.15
12.70
12.40
11.61
10.51
9.49
11.02
10.70
12.42
13.87
10.70
11.88
15
13.21
FCF margin%
6.09
6.62
8.38
8.63
10.56
9.75
8.75
11.70
13.93
15.26
16.08
11.70
9.25
74
1.500
FCF / Net incomex
0.471
0.527
0.517
0.538
0.614
0.689
0.737
0.865
0.959
1.096
1.768
0.865
0.651
40
27.83
ROIC%
4.61
2.99
4.75
5.91
6.54
3.62
5.80
7.38
4.62
5.35
7.92
5.35
5.05
32
5.40
Return on equity%
10.23
9.49
11.17
9.21
10.64
8.81
7.72
6.23
7.84
7.73
23.39
7.73
9.01
91
29.01
Return on assets%
24.69
24.36
24.77
27.42
30.12
27.54
29.88
29.21
28.72
26.73
6.63
28.72
27.48
87
1.95
EPS¥
1.97
1.93
1.88
1.63
1.53
1.61
1.54
1.60
1.61
1.42
2.18
(1.50%)
(3.29%)
—
18.60
EPS growth%
24.99
22.04
20.85
18.20
19.52
16.74
15.44
12.48
13.15
12.39
23.02
13.15
17.47
95
0.43
Bookvalue per sh¥
1.14
1.27
1.35
1.52
1.61
1.56
1.54
1.52
1.54
1.46
1.41
(1.95%)
2.20%
—
0.93
FCF per share¥
1.71
2.06
2.00
2.17
2.19
2.24
2.37
2.82
2.97
3.02
0.82
6.69%
6.08%
—
1.44
Dividend per sh¥
1.42
1.55
1.72
1.82
1.79
1.81
1.78
1.72
1.68
1.49
1.98
(3.53%)
1.40%
—
10.39
Div yield (avg)%
23.83
22.25
22.30
24.61
21.73
22.30
23.24
25.02
23.68
24.10
20.41
23.68
23.46
87
13.42
Payout ratio%
20.69
20.10
21.21
23.75
24.72
24.50
22.45
23.48
25.48
24.94
28.73
24.50
23.61
85
304.5
Shares (diluted)M
462.5
434.9
482.4
546.8
543.8
528.1
558.9
553.2
616.8
608.5
307.0
2.27%
3.67%
73
15.45
Buyback yield%
17.72
14.87
16.57
16.70
14.64
17.50
18.41
19.71
18.24
20.47
14.14
18.41
17.61
65
0.319
D/E ratiox
1.419
1.552
1.422
1.515
1.532
1.556
1.570
1.737
1.814
1.770
1.307
1.737
1.554
40
246.4
Enterprise value¥M
156.3
139.3
127.4
139.8
147.4
152.7
159.7
169.7
150.8
147.8
240.5
0.05%
(0.79%)
44
37.19
LT debt¥M
254.3
261.2
249.3
274.5
289.4
278.6
262.9
275.0
295.9
303.7
85.47
0.97%
2.06%
69
Revenue
¥481.2M
0.17%
1.00×
Cost of revenue
¥287.9M
(0.02%)
0.98×
Operating expenses
¥59.24M
(0.09%)
0.97×
Property and equipment
18.35%