360.9
Revenue¥M
635.2
653.1
681.8
690.0
709.7
734.8
759.4
766.8
793.7
830.0
381.4
3.18%
3.09%
26
10.21
Revenue growth%
16.41
16.39
16.65
14.95
12.89
13.45
14.51
11.92
12.06
9.92
9.58
12.06
13.98
35
21.86
Gross margin%
8.96
10.83
11.23
13.10
10.52
11.90
9.27
6.71
8.18
5.45
5.00
8.18
9.89
55
9.62
Operating margin%
7.98
8.19
10.21
11.80
10.07
8.27
8.41
10.41
10.30
11.82
18.63
10.30
10.14
91
19.79
Net margin%
21.73
22.20
21.20
19.69
20.26
20.43
18.66
19.62
17.36
16.51
5.68
18.66
19.98
85
24.63
P/E ratio (avg)x
17.79
18.57
19.65
21.48
22.87
26.39
25.56
30.17
35.86
41.46
34.02
30.17
24.22
83
14.14
EV/EBITx
35.15
36.88
34.66
38.65
37.50
42.19
38.63
42.59
46.95
53.08
23.97
42.59
38.64
64
6.68
FCF yield (avg)%
14.81
17.12
15.14
15.87
15.88
13.82
13.15
13.82
13.03
13.44
7.79
13.44
14.31
65
24.31
FCF margin%
23.79
22.98
21.54
24.51
25.39
26.66
24.31
25.24
22.69
25.57
16.06
25.24
24.41
44
0.950
FCF / Net incomex
1.248
1.294
1.347
1.275
1.452
1.535
1.564
1.565
1.675
1.704
0.933
1.565
1.494
18
23.91
ROIC%
28.95
26.93
27.09
28.72
29.92
31.01
31.14
29.21
26.23
28.13
29.65
29.21
28.84
47
22.16
Return on equity%
5.17
7.22
7.93
7.58
7.91
6.33
4.64
6.32
7.59
4.97
28.03
6.32
6.77
79
3.56
Return on assets%
26.08
27.65
28.69
28.50
27.05
26.88
26.85
24.23
24.97
24.14
28.52
24.97
26.86
55
0.24
EPS¥
0.61
0.60
0.69
0.66
0.70
0.65
0.70
0.81
0.87
0.88
0.25
4.65%
4.11%
—
10.04
EPS growth%
6.39
8.26
11.18
12.34
9.90
10.34
9.60
9.77
9.56
7.09
10.18
9.60
9.68
59
0.23
Bookvalue per sh¥
1.01
0.98
1.07
1.19
1.14
1.22
1.16
1.17
1.24
1.32
0.63
3.06%
2.46%
—
0.75
FCF per share¥
1.72
1.94
2.09
2.12
2.29
2.69
2.96
3.04
3.52
3.67
0.24
9.94%
9.50%
—
0.51
Dividend per sh¥
0.59
0.56
0.58
0.63
0.68
0.65
0.73
0.70
0.74
0.69
0.17
0.39%
1.39%
—
4.22
Div yield (avg)%
18.10
16.32
16.23
16.29
14.42
11.55
10.92
13.77
15.39
16.55
2.55
13.77
15.81
25
6.59
Payout ratio%
12.53
11.54
12.01
10.22
9.30
7.26
7.74
10.28
9.32
7.26
16.36
7.74
9.77
69
714.7
Shares (diluted)M
574.3
547.9
597.6
571.9
555.3
584.1
593.8
520.9
493.2
515.7
721.7
(1.47%)
(0.29%)
25
11.69
Buyback yield%
10.89
13.13
14.52
16.96
15.02
12.71
12.63
12.66
13.44
13.39
21.05
12.71
13.26
57
1.014
D/E ratiox
0.446
0.421
0.472
0.479
0.435
0.428
0.403
0.390
0.356
0.350
1.283
0.390
0.425
28
0.637
Enterprise value¥B
0.530
0.618
0.677
0.688
0.800
0.807
0.795
0.848
0.924
1.098
0.251
6.54%
7.68%
83
0.059
LT debt¥B
0.515
0.522
0.544
0.653
0.731
0.872
0.949
0.999
1.005
1.081
0.753
8.15%
7.61%
94
Revenue
¥830.0M
3.09%
1.00×
Cost of revenue
¥468.0M
2.80%
0.97×
Operating expenses
¥134.6M
3.39%
1.03×
Property and equipment
16.66%