736.7
Revenue¥M
832.1
821.4
830.7
825.5
817.6
804.5
786.6
769.5
784.6
802.4
817.9
(0.38%)
(0.20%)
49
4.05
Revenue growth%
8.00
9.00
7.10
5.59
4.59
4.85
5.18
7.73
10.56
10.72
2.59
7.73
7.42
40
10.50
Gross margin%
13.47
12.45
15.28
13.59
16.02
18.60
20.84
21.07
21.95
19.05
6.22
20.84
17.31
57
4.81
Operating margin%
21.25
22.26
20.34
23.06
24.56
23.68
22.96
20.76
19.87
21.92
9.10
21.92
22.09
36
15.99
Net margin%
25.24
25.52
23.15
24.05
26.41
26.94
25.15
23.35
21.99
21.00
6.67
23.35
24.60
46
16.91
P/E ratio (avg)x
16.67
17.83
19.47
19.61
17.97
16.56
17.54
18.12
18.56
21.21
21.36
18.12
18.04
39
6.223
EV/EBITx
57.96
61.15
61.75
60.43
68.50
81.91
90.07
94.13
93.12
110.1
6.724
93.12
75.21
16
8.44
FCF yield (avg)%
26.08
27.00
24.47
27.09
28.09
27.15
29.63
27.02
28.78
31.19
10.13
28.78
27.12
54
27.18
FCF margin%
21.78
19.95
21.91
21.88
22.01
20.09
19.53
20.45
22.14
19.50
20.96
20.09
21.11
47
0.619
FCF / Net incomex
1.288
1.477
1.669
1.805
2.011
1.976
1.921
2.284
2.338
2.595
0.922
2.284
1.949
77
3.94
ROIC%
22.46
25.03
26.47
28.79
30.34
30.48
28.22
25.63
28.12
25.89
4.77
28.12
27.30
7
12.82
Return on equity%
24.85
27.82
26.30
24.56
23.36
22.64
19.96
17.49
15.98
14.08
10.37
17.49
23.00
23
25.81
Return on assets%
19.40
18.01
16.40
18.49
20.54
21.26
22.63
24.67
27.18
28.40
9.37
24.67
20.90
9
0.61
EPS¥
1.13
1.28
1.45
1.67
1.83
2.13
2.15
2.11
2.55
2.54
0.66
6.79%
8.14%
—
7.43
EPS growth%
0.40
3.39
1.61
0.40
2.43
2.63
3.86
3.16
2.88
0.83
16.78
2.88
2.53
85
0.25
Bookvalue per sh¥
0.88
0.97
1.01
1.15
1.18
1.11
1.17
1.26
1.21
1.32
0.49
2.40%
3.83%
—
0.31
FCF per share¥
0.54
0.52
0.57
0.54
0.49
0.49
0.52
0.58
0.61
0.54
0.32
1.93%
(0.97%)
—
0.23
Dividend per sh¥
0.94
0.92
1.04
1.13
1.10
1.13
1.24
1.28
1.21
1.39
0.21
4.93%
3.94%
—
14.21
Div yield (avg)%
12.61
15.06
16.40
15.38
17.52
19.50
21.63
20.67
23.25
22.24
25.25
21.63
18.51
67
13.89
Payout ratio%
29.85
30.06
28.25
29.97
31.68
32.04
32.91
34.62
36.78
36.77
15.14
34.62
31.86
11
0.440
Shares (diluted)B
0.660
0.737
0.754
0.758
0.799
0.908
0.918
1.011
1.021
1.019
0.420
4.99%
6.35%
51
10.07
Buyback yield%
25.75
23.54
21.79
21.71
23.22
24.55
25.94
26.57
27.01
27.23
10.64
26.57
25.15
69
0.708
D/E ratiox
2.078
2.115
2.367
2.343
2.627
2.663
2.550
2.861
2.707
2.609
0.691
2.663
2.580
10
0.665
Enterprise value¥B
1.050
0.971
0.940
0.870
0.920
0.835
0.828
0.763
0.694
0.734
0.765
(4.40%)
(2.94%)
58
0.838
LT debt¥B
0.706
0.806
0.865
0.927
0.984
1.088
1.113
1.075
1.028
0.968
0.677
(0.33%)
3.74%
40
Revenue
¥802.4M
(0.20%)
1.00×
Cost of revenue
¥558.6M
0.18%
1.04×
Operating expenses
¥141.1M
(0.93%)
0.93×
Property and equipment
14.10%
Spread over hurdle
(4.31%)