444.4
Revenue¥M
424.1
431.0
444.4
454.2
452.2
456.4
457.6
454.8
461.7
474.8
458.4
0.98%
1.45%
54
16.16
Revenue growth%
19.46
17.32
20.23
21.03
21.79
22.82
21.61
23.94
23.81
22.68
23.16
22.82
21.70
88
27.62
Gross margin%
26.30
25.58
22.78
23.86
25.15
25.30
26.87
25.39
28.04
25.31
29.58
25.39
25.35
81
10.22
Operating margin%
5.92
6.46
6.81
6.02
6.58
3.62
3.30
1.93
2.20
3.28
14.32
3.28
4.77
86
13.78
Net margin%
35.06
35.23
35.70
33.53
32.29
30.85
31.25
33.55
33.97
33.21
26.86
33.21
33.54
52
35.42
P/E ratio (avg)x
47.57
45.90
49.39
47.68
51.81
55.87
58.00
61.29
66.03
61.65
20.86
61.29
53.84
88
37.15
EV/EBITx
52.35
57.10
59.27
69.58
82.81
82.37
83.52
99.90
103.7
105.0
31.59
99.90
82.59
29
13.24
FCF yield (avg)%
19.50
18.88
21.40
20.12
20.11
21.70
21.58
20.26
18.71
17.92
18.66
20.26
20.12
52
4.11
FCF margin%
26.88
25.40
23.13
22.04
21.50
21.10
18.53
18.22
18.23
19.80
16.35
18.53
21.30
45
1.431
FCF / Net incomex
0.532
0.538
0.598
0.599
0.607
0.701
0.778
0.929
0.935
0.951
1.676
0.929
0.654
81
22.72
ROIC%
3.21
2.07
0.40
0.40
3.22
4.88
3.51
5.12
2.82
1.80
23.32
3.51
3.02
58
15.42
Return on equity%
27.67
30.18
29.99
28.13
29.23
28.54
27.97
30.16
32.09
33.20
19.72
30.16
29.61
26
8.66
Return on assets%
12.04
10.87
12.19
10.09
10.78
9.45
8.46
8.97
11.46
8.54
2.96
8.97
10.44
22
1.98
EPS¥
1.10
1.13
1.30
1.31
1.31
1.27
1.27
1.26
1.27
1.23
2.18
(1.25%)
1.18%
—
6.75
EPS growth%
17.76
19.00
16.76
17.48
15.68
17.38
15.12
14.67
17.46
15.14
21.52
15.14
17.07
34
1.24
Bookvalue per sh¥
2.17
2.47
2.40
2.31
2.33
2.32
2.40
2.27
2.21
2.26
2.05
(0.65%)
0.37%
—
1.57
FCF per share¥
2.11
2.33
2.43
2.30
2.20
1.97
2.12
1.95
1.85
1.62
0.39
(5.97%)
(3.39%)
—
1.62
Dividend per sh¥
1.31
1.21
1.11
1.03
0.91
0.95
0.99
0.85
0.87
0.92
0.99
0.10%
(4.75%)
—
14.35
Div yield (avg)%
19.47
18.04
18.56
15.94
16.94
15.62
13.68
14.42
13.03
10.08
23.04
13.68
15.78
28
18.53
Payout ratio%
28.25
30.95
28.51
25.77
24.26
26.20
25.51
24.52
22.63
23.30
15.38
24.52
25.64
48
133.0
Shares (diluted)M
126.3
122.2
128.7
115.1
112.8
120.9
136.2
128.3
142.6
144.9
139.9
5.12%
0.91%
33
16.34
Buyback yield%
7.44
7.88
10.82
8.81
9.11
10.78
13.63
12.63
15.26
14.74
2.23
13.63
10.80
67
0.724
D/E ratiox
0.994
0.878
0.752
0.706
0.714
0.670
0.569
0.483
0.519
0.437
1.488
0.519
0.688
50
0.393
Enterprise value¥B
0.418
0.482
0.528
0.614
0.678
0.764
0.823
0.961
0.989
1.063
0.287
9.41%
11.95%
34
300.6
LT debt¥M
52.00
55.92
65.03
63.14
69.73
74.90
77.18
81.58
82.76
82.57
122.9
3.44%
4.93%
36
Revenue
¥474.8M
1.45%
1.00×
Cost of revenue
¥332.3M
1.45%
1.00×
Operating expenses
¥74.50M
0.88%
0.94×
Property and equipment
16.18%
Spread over hurdle
10.77%