113.6
Revenue¥M
590.9
592.7
602.2
603.7
610.0
605.1
603.3
622.0
622.1
638.2
121.1
0.91%
1.07%
76
25.69
Revenue growth%
23.28
20.77
21.53
20.72
23.04
22.28
19.36
18.47
20.08
22.59
10.10
20.08
21.15
39
18.69
Gross margin%
6.47
3.60
0.66
1.14
0.40
1.35
2.67
2.43
3.98
4.48
14.13
2.67
2.55
45
28.15
Operating margin%
27.07
26.93
25.47
26.74
27.06
26.16
25.01
25.59
25.77
27.51
20.78
25.77
26.45
22
23.68
Net margin%
21.37
20.42
20.74
19.72
20.59
18.55
20.31
22.44
21.09
19.51
2.24
20.31
20.51
33
14.01
P/E ratio (avg)x
40.42
43.23
45.06
43.22
47.33
47.25
45.60
52.48
61.08
71.77
31.98
52.48
46.43
53
13.80
EV/EBITx
14.60
14.29
14.59
14.68
14.91
13.98
14.80
13.83
14.09
12.77
9.001
13.98
14.44
77
9.65
FCF yield (avg)%
8.39
7.82
6.90
6.60
7.89
8.74
7.53
8.84
11.57
14.41
8.31
8.84
8.14
48
23.52
FCF margin%
20.79
21.55
19.83
19.52
21.21
23.53
23.68
20.95
20.74
21.68
9.48
21.68
21.08
18
0.821
FCF / Net incomex
1.466
1.360
1.344
1.243
1.374
1.375
1.467
1.668
1.738
1.691
0.725
1.668
1.421
57
19.06
ROIC%
7.47
8.88
10.55
13.48
11.93
13.29
16.20
18.89
18.38
16.04
5.99
16.20
13.39
92
22.22
Return on equity%
10.15
9.73
6.83
6.88
7.52
7.66
5.64
8.28
6.66
5.73
7.84
6.66
7.20
17
25.54
Return on assets%
7.36
6.58
4.95
5.35
5.29
6.43
6.22
5.48
6.26
5.59
10.52
6.22
5.91
11
0.48
EPS¥
0.34
0.34
0.32
0.34
0.35
0.38
0.33
0.32
0.29
0.32
0.51
(1.77%)
(1.59%)
—
28.37
EPS growth%
5.82
3.18
4.38
5.32
4.45
3.46
1.10
0.52
0.68
1.64
8.80
1.10
3.32
34
0.47
Bookvalue per sh¥
0.96
1.01
1.07
1.25
1.22
1.34
1.50
1.49
1.66
1.71
0.56
7.09%
7.92%
—
0.18
FCF per share¥
1.00
1.17
1.30
1.25
1.26
1.51
1.57
1.88
1.97
1.95
0.76
9.05%
8.02%
—
0.85
Dividend per sh¥
0.92
0.97
1.09
1.19
1.21
1.16
1.14
1.24
1.37
1.45
0.78
3.76%
4.11%
—
22.07
Div yield (avg)%
3.43
0.47
0.40
2.43
0.88
2.01
2.35
0.40
0.40
0.40
17.54
0.40
0.68
28
20.16
Payout ratio%
11.58
10.16
10.78
10.34
11.82
11.05
12.05
14.07
16.46
18.92
4.44
14.07
11.70
35
422.5
Shares (diluted)M
508.5
555.3
534.3
619.9
702.1
775.1
841.6
848.3
927.2
899.5
410.6
5.08%
6.39%
94
7.70
Buyback yield%
20.87
18.19
17.13
14.16
15.14
17.78
19.53
22.12
20.86
20.54
17.83
20.54
18.86
74
1.766
D/E ratiox
0.526
0.517
0.481
0.472
0.489
0.426
0.372
0.350
0.322
0.324
1.654
0.350
0.449
50
486.4
Enterprise value¥M
411.0
409.2
411.3
377.1
353.6
377.8
404.5
443.6
469.5
500.9
508.0
7.21%
1.80%
87
221.9
LT debt¥M
66.94
74.33
89.11
89.05
99.99
98.82
100.7
104.8
120.7
142.7
345.5
7.37%
7.51%
95
Revenue
¥638.2M
1.07%
1.00×
Cost of revenue
¥446.8M
1.07%
1.00×
Operating expenses
¥123.0M
1.48%
1.04×
Property and equipment
15.52%
Spread over hurdle
(3.04%)