840.9
Revenue¥M
832.2
853.9
854.6
855.4
861.8
865.5
892.5
890.1
909.0
900.8
939.0
0.89%
0.92%
88
13.19
Revenue growth%
10.08
10.15
12.61
11.38
10.74
9.78
12.03
14.14
11.27
13.68
24.12
12.03
11.33
9
11.40
Gross margin%
18.96
17.27
17.35
14.40
14.59
16.36
14.68
13.28
14.61
14.19
18.27
14.61
14.65
60
2.71
Operating margin%
36.72
36.44
38.42
37.99
39.45
41.63
39.81
36.82
38.58
38.55
3.19
38.58
38.49
14
7.83
Net margin%
8.44
8.99
9.91
9.50
8.86
8.53
11.27
11.83
14.41
13.89
3.33
11.83
9.70
60
14.73
P/E ratio (avg)x
51.74
60.74
61.26
63.55
75.34
77.26
87.39
89.90
90.86
88.71
24.22
88.71
76.30
61
11.58
EV/EBITx
23.23
21.49
20.20
19.09
17.15
17.04
16.69
16.43
16.79
14.65
7.820
16.69
17.09
84
5.87
FCF yield (avg)%
15.79
15.27
14.90
17.47
18.03
15.16
13.22
11.81
12.38
12.11
14.48
12.38
15.03
87
24.58
FCF margin%
11.95
14.23
12.64
13.41
13.81
12.79
10.97
13.56
10.90
10.26
24.14
10.97
12.71
35
1.171
FCF / Net incomex
1.450
1.596
1.608
1.799
1.896
2.034
2.156
2.336
2.426
2.643
1.554
2.336
1.965
11
21.95
ROIC%
16.71
15.09
16.61
19.19
22.06
20.48
19.78
22.12
24.64
27.32
8.01
22.12
20.13
62
8.59
Return on equity%
22.92
21.10
23.63
26.31
26.38
25.23
23.17
25.29
27.95
27.00
8.09
25.29
25.26
14
19.85
Return on assets%
16.39
17.16
14.39
14.23
12.53
13.89
15.83
14.19
16.33
16.12
13.68
15.83
15.11
83
0.66
EPS¥
0.57
0.53
0.60
0.69
0.68
0.66
0.69
0.64
0.65
0.60
0.70
(2.35%)
0.88%
—
28.37
EPS growth%
11.48
14.08
13.95
13.83
14.59
13.03
14.53
11.97
14.51
13.25
12.80
13.25
13.89
77
0.11
Bookvalue per sh¥
0.58
0.58
0.57
0.63
0.67
0.70
0.66
0.70
0.66
0.68
0.58
0.44%
1.69%
—
0.77
FCF per share¥
0.61
0.57
0.55
0.53
0.53
0.53
0.48
0.45
0.43
0.39
0.57
(6.03%)
(3.88%)
—
0.75
Dividend per sh¥
0.37
0.39
0.41
0.39
0.39
0.43
0.45
0.41
0.42
0.43
0.80
2.19%
2.16%
—
19.81
Div yield (avg)%
2.53
3.62
0.74
3.65
6.33
4.83
2.97
0.61
0.40
3.01
21.73
2.97
2.99
42
21.13
Payout ratio%
13.20
12.42
14.22
12.18
10.28
11.04
9.11
11.34
11.39
11.76
26.26
11.34
11.58
44
0.766
Shares (diluted)B
1.634
1.707
1.967
2.169
2.241
2.364
2.805
3.007
3.632
3.657
0.763
10.29%
9.78%
90
9.53
Buyback yield%
25.35
27.49
27.81
27.76
30.20
32.25
33.02
35.17
34.69
37.00
17.79
34.69
31.22
66
1.397
D/E ratiox
0.987
0.906
0.800
0.827
0.895
0.791
0.775
0.760
0.684
0.672
1.238
0.760
0.795
41
892.1
Enterprise value¥M
394.9
412.2
427.0
479.6
527.3
580.8
669.3
625.3
720.4
778.5
53.94
8.10%
6.65%
23
259.1
LT debt¥M
661.2
696.8
655.0
726.1
756.7
757.1
720.1
727.2
787.3
799.1
716.1
1.10%
2.49%
85
Revenue
¥900.8M
0.92%
1.00×
Cost of revenue
¥592.6M
1.02%
1.01×
Operating expenses
¥116.2M
0.38%
0.95×
Property and equipment
17.78%