51.70
Revenue¥M
624.8
629.6
640.3
640.8
629.4
631.4
626.4
644.0
656.4
675.4
53.35
1.42%
0.84%
71
5.27
Revenue growth%
6.27
3.83
2.03
3.07
3.48
0.86
2.18
1.41
3.95
2.42
5.39
2.18
2.74
84
12.12
Gross margin%
17.35
19.83
17.63
18.35
19.66
21.79
20.30
20.66
22.93
23.39
26.15
21.79
20.07
73
17.88
Operating margin%
23.76
22.94
24.81
25.88
28.36
27.24
26.53
28.07
29.77
27.23
9.53
27.24
26.88
14
25.94
Net margin%
16.53
19.13
16.75
18.41
20.62
20.59
23.35
22.00
23.46
21.31
16.25
22.00
20.61
81
7.144
P/E ratio (avg)x
43.64
45.41
51.14
53.72
55.63
60.76
60.83
66.27
66.14
62.92
30.81
62.92
58.19
59
10.20
EV/EBITx
15.68
15.76
14.59
14.24
14.23
14.17
13.22
12.04
13.12
14.32
26.28
13.22
14.24
30
15.42
FCF yield (avg)%
2.36
0.40
2.77
1.57
2.69
4.21
4.14
2.67
0.40
1.22
26.00
2.67
2.51
60
18.17
FCF margin%
7.31
8.70
8.04
9.75
8.74
7.23
7.00
9.42
10.63
11.95
8.88
9.42
8.72
46
1.033
FCF / Net incomex
1.080
1.073
0.998
0.917
0.908
0.991
0.904
0.843
0.894
0.820
1.046
0.894
0.913
84
25.01
ROIC%
5.16
2.76
2.81
0.40
0.40
1.42
2.23
0.40
0.40
1.76
20.29
1.42
1.59
62
8.09
Return on equity%
2.94
4.02
6.31
7.47
4.81
2.69
0.40
3.19
2.90
3.37
3.03
2.90
3.28
80
26.11
Return on assets%
13.24
15.69
15.89
14.38
13.17
12.35
10.40
8.33
9.16
6.17
10.18
9.16
12.76
16
0.38
EPS¥
0.67
0.64
0.64
0.63
0.72
0.75
0.73
0.80
0.93
1.03
0.40
7.62%
5.48%
—
18.85
EPS growth%
16.36
15.25
17.16
15.21
16.19
14.37
17.29
19.35
18.24
16.22
9.28
17.29
16.29
59
0.84
Bookvalue per sh¥
0.75
0.73
0.68
0.66
0.71
0.66
0.73
0.76
0.83
0.76
0.48
1.47%
(0.50%)
—
0.72
FCF per share¥
0.17
0.18
0.18
0.18
0.17
0.15
0.14
0.12
0.11
0.09
0.32
(11.13%)
(6.97%)
—
0.67
Dividend per sh¥
0.41
0.39
0.35
0.35
0.34
0.33
0.32
0.28
0.25
0.26
0.36
(4.73%)
(5.07%)
—
3.93
Div yield (avg)%
17.10
15.04
17.34
14.35
12.71
13.47
13.36
16.09
14.39
14.10
3.44
14.10
14.37
68
2.86
Payout ratio%
9.45
10.57
12.91
13.85
16.72
14.05
14.23
11.35
10.20
12.43
23.95
12.43
12.67
86
254.9
Shares (diluted)M
285.2
306.2
284.1
314.3
297.2
301.8
319.6
324.6
342.7
311.5
245.9
0.94%
1.13%
80
2.13
Buyback yield%
12.67
10.61
13.23
15.94
13.91
11.96
10.89
11.52
10.37
9.48
24.43
10.89
11.74
43
1.137
D/E ratiox
0.996
1.070
0.907
0.790
0.754
0.642
0.615
0.622
0.676
0.693
1.334
0.642
0.723
55
684.4
Enterprise value¥M
62.77
56.58
49.42
49.25
46.42
44.44
47.60
50.95
52.20
50.77
789.6
1.81%
(3.14%)
93
748.5
LT debt¥M
258.8
296.8
297.8
304.7
351.5
379.4
417.8
450.4
470.8
484.8
645.8
6.64%
5.73%
16
Revenue
¥675.4M
0.84%
1.00×
Cost of revenue
¥425.2M
0.78%
0.99×
Operating expenses
¥82.04M
0.89%
1.00×
Property and equipment
17.97%