282.1
Revenue¥M
234.5
239.1
245.9
245.3
245.3
244.8
249.4
245.7
251.4
254.3
314.6
0.72%
0.85%
35
16.46
Revenue growth%
5.90
3.60
4.30
6.09
3.14
2.66
3.57
5.83
3.69
1.15
12.19
3.57
3.64
38
14.16
Gross margin%
1.07
0.40
1.56
0.40
0.40
0.40
2.70
0.40
0.64
2.90
19.79
0.64
0.52
70
4.42
Operating margin%
19.11
22.02
22.53
21.36
23.05
23.22
21.92
19.62
20.68
22.22
25.77
21.92
21.97
38
24.86
Net margin%
6.41
7.69
5.76
6.88
7.47
9.05
7.90
10.58
12.58
11.43
28.21
10.58
7.80
15
20.12
P/E ratio (avg)x
54.16
55.53
66.95
69.75
73.01
83.17
95.98
111.8
114.1
127.8
30.71
111.8
78.09
12
33.66
EV/EBITx
28.68
27.73
28.73
32.51
33.28
33.29
30.31
34.15
37.98
41.66
19.18
34.15
32.90
64
28.12
FCF yield (avg)%
0.40
0.40
1.01
0.40
2.81
3.28
5.10
6.20
3.31
4.03
29.31
4.03
3.05
21
28.19
FCF margin%
9.99
10.46
12.01
11.70
10.45
7.69
8.51
6.70
7.40
8.76
9.80
7.69
9.38
39
1.119
FCF / Net incomex
0.177
0.187
0.200
0.193
0.170
0.180
0.189
0.190
0.185
0.158
0.274
0.185
0.186
19
14.27
ROIC%
13.97
15.18
17.80
15.37
14.02
11.03
8.65
11.63
13.78
12.89
27.63
11.63
13.87
74
19.38
Return on equity%
8.76
11.00
13.37
11.45
11.20
11.48
10.47
12.72
11.41
9.43
2.75
11.41
11.31
42
9.59
Return on assets%
18.89
20.21
17.55
19.78
18.56
19.86
18.53
16.98
14.34
16.13
23.65
16.98
18.54
34
0.15
EPS¥
0.45
0.47
0.48
0.44
0.40
0.37
0.38
0.37
0.34
0.38
0.16
(1.08%)
(1.61%)
—
22.72
EPS growth%
36.27
35.03
32.15
30.53
32.30
34.26
32.93
31.85
29.28
31.59
14.94
31.85
32.22
38
0.41
Bookvalue per sh¥
0.24
0.24
0.25
0.27
0.26
0.26
0.24
0.22
0.20
0.19
0.17
(5.90%)
(1.93%)
—
0.29
FCF per share¥
0.56
0.57
0.56
0.57
0.65
0.77
0.92
1.10
1.14
1.35
0.29
15.66%
10.36%
—
0.38
Dividend per sh¥
0.36
0.37
0.36
0.39
0.39
0.43
0.39
0.38
0.37
0.40
0.32
0.78%
1.68%
—
10.23
Div yield (avg)%
4.32
3.96
6.32
5.39
3.84
5.82
4.14
3.22
4.72
5.98
2.23
4.72
4.52
8
27.50
Payout ratio%
11.13
12.86
13.63
14.81
17.46
18.68
19.23
18.37
20.30
17.83
24.02
18.68
17.65
77
383.2
Shares (diluted)M
355.3
357.7
396.0
404.4
386.0
393.3
370.6
378.5
415.4
445.9
373.8
2.92%
1.48%
44
16.27
Buyback yield%
9.37
10.60
12.15
11.15
8.91
7.03
9.74
11.32
11.66
10.88
25.35
10.88
10.74
83
1.519
D/E ratiox
1.395
1.578
1.738
1.975
2.150
2.102
2.470
2.771
3.110
3.354
0.221
2.771
2.126
38
0.215
Enterprise value¥B
0.380
0.450
0.480
0.542
0.589
0.654
0.770
0.881
1.048
1.120
0.282
13.72%
13.12%
56
277.5
LT debt¥M
70.37
70.57
75.62
84.60
79.57
89.63
101.3
94.69
94.52
94.53
216.8
3.51%
2.55%
14
Revenue
¥254.3M
0.85%
1.00×
Cost of revenue
¥163.0M
0.65%
0.98×
Operating expenses
¥33.92M
1.01%
1.02×
Property and equipment
15.85%
Spread over hurdle
19.40%