124.9
Revenue¥M
226.5
231.8
229.9
235.2
241.4
238.9
238.2
238.2
234.6
238.8
129.1
(0.22%)
0.56%
89
19.10
Revenue growth%
3.98
1.44
0.79
0.40
1.91
1.58
2.85
3.59
5.37
4.65
11.73
3.59
2.38
36
4.79
Gross margin%
11.52
13.46
15.83
16.20
16.51
17.76
16.87
18.03
16.89
18.65
18.00
17.76
16.69
27
3.65
Operating margin%
24.18
21.47
22.67
20.58
20.28
21.97
21.84
21.03
23.52
21.10
12.03
21.84
21.66
31
18.91
Net margin%
17.94
20.71
22.42
22.96
24.30
23.82
22.49
23.97
25.05
26.90
23.65
23.97
23.39
30
10.46
P/E ratio (avg)x
48.45
52.83
58.00
59.33
65.65
74.48
76.83
86.59
89.09
83.11
8.285
83.11
70.06
67
19.86
EV/EBITx
11.24
12.40
12.72
14.25
16.01
18.73
20.19
22.71
22.43
24.31
6.095
22.43
17.37
41
17.52
FCF yield (avg)%
21.12
22.70
19.71
20.99
19.93
20.03
20.06
20.07
18.89
18.10
19.98
20.03
20.05
44
13.75
FCF margin%
15.52
16.72
15.52
17.15
18.69
19.09
19.38
17.53
14.99
13.41
23.78
17.53
16.93
6
0.691
FCF / Net incomex
2.767
2.888
3.147
3.119
3.199
3.500
3.335
3.314
3.650
3.669
1.300
3.500
3.257
33
2.48
ROIC%
25.58
24.55
24.00
24.01
22.70
20.39
18.88
16.68
17.77
19.80
14.23
18.88
21.55
19
14.94
Return on equity%
8.15
8.26
10.94
7.96
9.21
8.74
5.91
8.81
10.66
9.06
26.27
8.81
8.77
26
14.22
Return on assets%
1.25
0.40
0.40
3.28
2.60
0.40
0.40
1.45
0.40
0.60
3.02
0.40
0.50
15
3.59
EPS¥
1.27
1.37
1.22
1.25
1.16
1.24
1.20
1.08
1.07
0.92
3.86
(4.38%)
(2.50%)
—
7.56
EPS growth%
21.46
19.43
22.40
25.29
26.94
27.53
27.81
26.12
26.58
27.99
21.83
27.53
26.35
13
3.61
Bookvalue per sh¥
1.68
1.70
1.69
1.79
1.77
1.79
1.95
1.91
1.94
1.90
0.52
1.43%
2.33%
—
1.79
FCF per share¥
2.67
2.72
2.72
2.62
2.76
2.83
2.87
2.82
2.95
3.35
2.03
3.92%
3.13%
—
1.13
Dividend per sh¥
1.39
1.31
1.38
1.23
1.29
1.18
1.17
1.19
1.23
1.24
2.64
(0.83%)
(1.97%)
—
12.29
Div yield (avg)%
8.81
9.09
11.80
12.33
15.20
14.25
11.33
13.60
14.04
13.86
4.26
13.86
12.96
61
5.09
Payout ratio%
18.37
19.69
17.21
17.49
14.97
17.85
16.68
14.05
13.36
13.00
16.18
14.05
16.94
82
113.5
Shares (diluted)M
137.5
138.8
160.1
186.9
211.8
229.3
219.2
224.1
212.9
221.5
115.0
0.90%
4.34%
24
24.72
Buyback yield%
25.87
23.47
22.73
20.49
22.01
20.35
22.36
19.78
17.04
18.37
26.77
19.78
21.25
79
0.596
D/E ratiox
2.237
2.392
2.538
2.570
2.580
2.935
3.305
3.580
3.414
3.984
0.924
3.414
2.757
88
155.2
Enterprise value¥M
249.1
249.4
256.8
267.6
234.7
241.8
260.0
223.3
224.2
218.5
263.4
(1.42%)
(2.53%)
70
76.82
LT debt¥M
62.51
57.79
51.74
51.82
53.75
55.70
50.64
51.40
51.73
45.66
236.1
(3.21%)
(2.66%)
74
Revenue
¥238.8M
0.56%
1.00×
Cost of revenue
¥158.8M
0.52%
1.00×
Operating expenses
¥26.42M
0.27%
0.97×
Property and equipment
17.77%
Spread over hurdle
36.12%