31.98
Revenue¥M
445.8
455.4
449.6
449.7
442.6
440.4
444.6
452.9
457.0
450.9
33.92
0.37%
0.14%
17
3.47
Revenue growth%
10.21
11.34
8.99
6.24
8.29
6.66
4.00
1.13
3.25
6.23
25.42
4.00
6.45
57
18.24
Gross margin%
9.12
9.50
7.25
6.57
5.71
6.42
8.03
5.13
4.82
5.17
20.70
5.17
6.50
11
6.98
Operating margin%
3.82
5.30
3.77
5.51
7.02
8.41
10.08
13.06
12.47
11.05
8.49
11.05
7.72
46
2.11
Net margin%
6.49
7.09
9.46
10.77
11.30
12.11
9.41
10.56
11.25
11.18
23.11
11.18
10.66
27
30.82
P/E ratio (avg)x
28.83
32.38
36.80
43.37
42.26
44.87
51.41
56.32
59.73
65.15
6.043
56.32
44.12
35
15.73
EV/EBITx
59.77
68.71
68.89
69.65
77.99
92.53
90.45
107.1
121.1
136.5
32.73
107.1
84.22
89
12.99
FCF yield (avg)%
30.25
31.14
28.80
29.05
29.85
29.70
28.29
27.77
27.71
30.64
2.15
28.29
29.37
7
16.29
FCF margin%
30.16
31.91
31.22
33.48
36.18
38.36
41.28
40.48
42.24
41.40
16.37
41.28
37.27
78
1.748
FCF / Net incomex
2.232
2.508
2.786
2.745
2.862
3.023
3.245
3.806
4.281
5.059
1.559
3.806
2.942
76
20.34
ROIC%
17.59
18.42
19.35
16.39
17.40
16.59
15.05
14.60
14.34
16.30
29.39
15.05
16.49
11
6.72
Return on equity%
27.16
25.20
25.65
25.84
23.85
22.95
20.11
22.54
19.87
18.07
21.65
20.11
23.40
84
7.44
Return on assets%
18.97
20.02
18.99
17.40
19.24
21.05
19.17
16.93
19.33
18.82
10.69
19.17
19.08
65
0.64
EPS¥
0.98
1.04
1.09
1.01
1.10
1.09
1.02
1.10
1.22
1.22
0.69
2.06%
2.44%
—
26.72
EPS growth%
30.50
28.50
30.13
31.40
33.70
34.18
37.15
37.65
39.68
37.41
23.60
37.41
33.94
18
0.75
Bookvalue per sh¥
2.00
1.94
2.03
1.86
1.72
1.78
1.88
1.76
1.84
1.74
1.29
0.17%
(1.79%)
—
0.66
FCF per share¥
1.38
1.56
1.69
1.60
1.81
1.69
1.72
1.68
1.54
1.71
2.18
(1.14%)
1.88%
—
2.26
Dividend per sh¥
2.39
2.12
1.90
1.79
1.55
1.39
1.38
1.31
1.38
1.23
2.22
(4.64%)
(5.82%)
—
29.57
Div yield (avg)%
11.78
10.39
8.10
6.59
9.04
8.99
10.29
10.55
13.27
10.83
23.13
10.55
10.34
5
9.46
Payout ratio%
18.15
16.26
14.19
14.68
11.94
14.84
15.75
14.31
13.54
14.71
21.28
14.71
14.70
44
135.2
Shares (diluted)M
169.0
185.2
180.6
174.1
181.9
189.5
196.6
231.3
245.9
264.0
135.7
7.74%
6.13%
8
6.72
Buyback yield%
19.41
17.09
18.70
15.70
13.80
16.32
17.23
15.68
17.15
14.36
18.80
16.32
16.71
29
1.560
D/E ratiox
0.310
0.301
0.303
0.346
0.399
0.397
0.385
0.452
0.494
0.521
0.466
0.452
0.391
24
277.9
Enterprise value¥M
242.0
288.9
320.0
342.9
398.5
425.6
497.0
572.1
675.7
771.1
320.6
14.11%
12.26%
40
445.2
LT debt¥M
408.6
455.8
524.8
525.2
554.4
658.8
704.0
831.5
922.1
902.6
275.0
10.24%
10.24%
43
Revenue
¥450.9M
0.14%
1.00×
Cost of revenue
¥279.7M
0.22%
1.01×
Operating expenses
¥79.55M
(0.18%)
0.97×
Property and equipment
17.20%