137.9
Revenue¥M
284.6
293.7
304.7
314.3
316.5
327.2
333.5
344.8
354.3
355.8
150.0
2.37%
2.35%
35
18.61
Revenue growth%
9.09
9.44
11.89
11.31
10.54
12.38
15.18
15.51
16.79
18.46
3.66
15.51
12.14
32
27.89
Gross margin%
10.20
8.01
6.23
6.25
5.94
3.85
4.73
2.30
1.79
4.63
8.02
3.85
5.34
75
26.75
Operating margin%
13.92
13.52
13.63
11.69
9.90
12.78
13.99
12.52
11.42
12.81
26.09
12.78
12.80
71
8.25
Net margin%
7.86
4.90
7.00
7.04
7.38
5.79
3.27
0.52
0.40
0.40
26.44
0.52
5.35
44
22.74
P/E ratio (avg)x
17.27
20.02
21.44
21.50
25.70
26.98
26.03
25.33
26.99
31.41
16.81
26.98
25.51
78
13.38
EV/EBITx
9.707
10.45
10.64
11.20
11.73
12.13
11.32
12.07
11.27
12.05
36.80
12.05
11.30
29
12.74
FCF yield (avg)%
5.40
6.49
7.16
9.92
12.55
11.84
10.85
11.50
11.03
9.57
3.19
11.03
10.39
27
27.50
FCF margin%
3.40
0.42
0.40
0.40
2.97
1.64
1.89
0.40
2.91
5.00
15.16
1.89
1.77
68
0.309
FCF / Net incomex
1.559
1.625
1.762
1.560
1.713
1.636
1.833
2.022
2.129
2.116
0.737
2.022
1.737
68
20.62
ROIC%
16.90
15.27
14.57
13.14
14.90
14.30
11.77
12.04
11.20
10.67
19.07
11.77
13.72
73
8.58
Return on equity%
6.85
9.03
11.67
9.24
8.46
7.31
8.78
5.98
5.42
2.98
17.92
5.98
7.89
8
6.74
Return on assets%
18.69
20.63
22.88
23.56
21.66
22.32
20.45
22.16
22.25
22.11
4.85
22.16
22.13
24
0.75
EPS¥
1.02
1.12
1.11
1.24
1.36
1.39
1.32
1.48
1.51
1.59
0.82
3.14%
5.11%
—
10.81
EPS growth%
19.18
21.52
22.00
20.29
20.23
22.64
23.16
21.15
22.66
23.41
11.44
22.66
21.76
87
0.88
Bookvalue per sh¥
0.83
0.87
0.97
0.90
0.93
0.96
0.91
0.91
0.89
0.91
0.87
(0.43%)
0.50%
—
0.31
FCF per share¥
0.56
0.62
0.61
0.62
0.71
0.68
0.78
0.91
0.92
0.97
0.82
6.40%
6.95%
—
0.65
Dividend per sh¥
0.70
0.76
0.71
0.75
0.71
0.73
0.72
0.69
0.67
0.66
0.32
(1.54%)
(1.51%)
—
24.58
Div yield (avg)%
20.02
18.09
16.90
19.61
22.33
22.06
19.13
17.96
19.57
19.75
26.24
19.57
19.59
40
4.33
Payout ratio%
31.17
31.50
29.66
27.40
28.05
26.27
25.89
25.86
24.15
21.68
15.46
25.86
26.83
87
377.0
Shares (diluted)M
508.5
525.5
504.4
537.3
615.8
598.2
612.2
580.3
633.3
717.2
385.2
3.10%
3.94%
71
12.34
Buyback yield%
23.24
24.40
22.40
21.14
21.46
24.39
24.29
22.69
23.34
25.06
28.11
24.29
23.29
84
0.172
D/E ratiox
1.285
1.302
1.520
1.573
1.796
1.795
1.986
2.306
2.715
2.755
0.218
2.306
1.795
38
310.3
Enterprise value¥M
36.29
40.14
36.00
34.99
30.93
33.63
35.64
36.98
37.68
38.72
396.8
4.59%
(0.59%)
22
140.0
LT debt¥M
336.5
346.8
391.6
444.3
447.0
464.7
442.5
415.3
463.8
423.7
31.16
(1.06%)
3.66%
73
Revenue
¥355.8M
2.35%
1.00×
Cost of revenue
¥200.8M
2.56%
1.02×
Operating expenses
¥81.26M
2.24%
0.99×
Property and equipment
16.43%
Spread over hurdle
(0.43%)