693.7
Revenue¥M
861.4
852.5
867.9
867.6
871.5
893.9
887.9
908.0
907.2
933.0
735.9
1.37%
0.91%
49
8.97
Revenue growth%
5.31
6.85
5.36
6.66
8.32
8.27
8.52
7.11
9.62
11.09
4.26
8.52
7.69
19
10.44
Gross margin%
36.41
37.54
38.03
37.54
39.83
42.47
41.10
43.45
43.69
43.16
20.40
43.16
40.46
89
24.21
Operating margin%
13.09
15.86
15.52
18.02
18.73
19.45
17.07
19.39
17.81
17.16
4.44
17.81
17.49
59
29.07
Net margin%
16.33
16.23
16.74
16.49
15.48
17.63
15.78
18.37
20.11
22.19
13.63
18.37
16.62
46
27.65
P/E ratio (avg)x
45.00
50.72
58.52
64.63
60.31
69.13
68.46
73.11
80.49
81.27
20.23
73.11
66.54
68
16.54
EV/EBITx
37.52
40.91
47.08
49.21
57.15
66.22
71.95
69.18
68.95
80.16
19.23
69.18
61.69
24
13.76
FCF yield (avg)%
27.49
26.99
28.81
28.32
29.12
31.97
32.72
30.43
29.52
30.37
29.06
30.43
29.32
46
20.28
FCF margin%
19.87
21.44
19.93
18.64
18.03
15.39
17.87
20.48
17.71
16.60
3.11
17.71
18.33
45
0.736
FCF / Net incomex
0.924
0.990
1.113
1.142
1.139
1.214
1.104
1.151
1.228
1.125
0.648
1.151
1.132
43
29.82
ROIC%
4.92
6.34
7.06
4.11
5.42
8.39
7.73
7.90
9.43
10.44
5.33
8.39
7.39
80
6.14
Return on equity%
3.32
3.61
3.27
1.12
2.81
4.98
6.38
6.87
6.11
6.88
8.23
6.38
4.29
69
19.80
Return on assets%
7.51
8.62
7.14
6.49
5.46
7.89
6.03
7.71
4.99
3.31
6.95
6.03
6.82
33
0.87
EPS¥
0.85
0.88
0.78
0.67
0.59
0.61
0.56
0.55
0.52
0.52
0.93
(2.66%)
(3.94%)
—
14.19
EPS growth%
19.30
21.45
20.68
18.77
20.94
18.14
19.75
17.05
16.90
18.68
10.45
18.14
19.03
16
1.28
Bookvalue per sh¥
0.63
0.62
0.70
0.66
0.74
0.75
0.78
0.77
0.74
0.77
0.37
0.90%
3.21%
—
0.64
FCF per share¥
1.16
1.10
1.17
1.33
1.22
1.30
1.38
1.35
1.49
1.37
1.43
2.32%
3.07%
—
1.07
Dividend per sh¥
0.26
0.24
0.24
0.24
0.24
0.27
0.29
0.31
0.29
0.26
0.73
1.57%
(0.37%)
—
12.25
Div yield (avg)%
34.36
31.39
32.43
31.79
29.93
32.31
33.65
32.91
34.35
36.14
15.20
33.65
32.67
93
20.21
Payout ratio%
4.20
3.83
3.18
1.59
0.40
2.21
1.66
0.46
0.40
0.40
8.23
0.46
1.62
20
179.2
Shares (diluted)M
162.2
181.3
192.8
219.3
240.5
269.8
294.3
325.4
315.0
329.3
176.7
6.49%
6.44%
9
2.64
Buyback yield%
14.51
14.03
11.82
14.35
14.13
11.90
13.37
10.78
9.64
9.72
7.07
10.78
12.64
21
1.387
D/E ratiox
2.264
2.274
2.393
2.703
2.988
3.056
3.410
3.288
3.354
3.574
0.985
3.354
3.022
94
0.684
Enterprise value¥B
0.847
0.954
1.069
1.176
1.218
1.377
1.399
1.475
1.394
1.335
0.531
1.84%
5.93%
6
0.662
LT debt¥B
0.674
0.752
0.795
0.914
0.979
0.978
1.136
1.311
1.506
1.414
0.088
7.63%
8.80%
78
Revenue
¥933.0M
0.91%
1.00×
Cost of revenue
¥470.5M
1.25%
1.03×
Operating expenses
¥224.2M
0.75%
0.98×
Property and equipment
16.32%
Return on capital
160.19%
Spread over hurdle
149.99%