290.7
Revenue¥M
609.3
628.7
638.9
650.5
676.4
684.9
700.6
734.3
776.5
798.7
310.6
3.38%
3.33%
36
11.58
Revenue growth%
17.10
17.73
15.78
14.26
12.68
13.66
11.18
9.56
7.92
10.71
7.11
10.71
13.17
7
25.45
Gross margin%
10.68
8.21
8.39
8.79
6.90
6.42
7.09
6.49
5.22
7.28
19.66
6.49
7.19
86
29.35
Operating margin%
22.44
24.37
25.23
23.25
20.34
22.36
20.94
18.72
16.79
17.38
20.20
18.72
21.65
12
16.89
Net margin%
18.19
19.00
21.33
19.95
22.70
21.65
21.68
20.31
21.10
21.22
15.88
21.22
21.16
75
7.665
P/E ratio (avg)x
15.25
14.70
13.32
14.46
15.48
14.90
16.15
16.53
15.33
15.24
33.05
15.33
15.25
33
6.208
EV/EBITx
7.737
7.916
7.668
7.962
7.290
7.214
7.322
7.134
7.079
7.142
29.11
7.142
7.306
66
4.05
FCF yield (avg)%
11.78
13.54
16.15
17.63
17.64
18.13
15.27
15.92
14.36
14.87
18.54
15.27
15.60
51
14.38
FCF margin%
17.46
16.52
18.25
20.02
18.52
19.71
21.09
18.11
15.45
14.94
20.30
18.11
18.18
59
1.076
FCF / Net incomex
0.245
0.256
0.263
0.229
0.236
0.226
0.192
0.169
0.180
0.191
1.237
0.191
0.228
27
11.04
ROIC%
32.97
30.79
30.36
32.01
29.77
29.02
28.96
30.67
30.68
33.04
25.44
30.67
30.68
59
22.62
Return on equity%
27.97
27.89
27.04
25.78
25.56
25.08
23.22
21.21
24.10
21.77
23.37
23.22
25.32
53
3.77
Return on assets%
22.49
24.69
25.66
27.43
29.79
29.43
30.72
31.62
31.50
33.88
21.11
31.50
29.61
8
0.22
EPS¥
0.84
0.78
0.83
0.91
0.90
0.94
0.88
0.81
0.87
0.92
0.22
0.40%
1.37%
—
2.54
EPS growth%
9.80
11.40
12.10
9.26
9.82
10.99
10.38
9.26
8.47
6.80
18.47
9.26
9.81
77
0.57
Bookvalue per sh¥
0.66
0.60
0.57
0.55
0.52
0.50
0.53
0.57
0.52
0.57
0.33
1.76%
(1.15%)
—
0.12
FCF per share¥
0.52
0.51
0.49
0.44
0.41
0.39
0.36
0.36
0.40
0.36
0.43
(2.37%)
(4.12%)
—
0.22
Dividend per sh¥
0.96
1.01
1.00
1.09
1.14
1.13
1.05
1.19
1.22
1.19
0.37
0.97%
3.21%
—
23.59
Div yield (avg)%
1.91
1.39
0.40
0.47
3.24
0.48
2.20
2.32
0.40
0.40
18.30
0.48
0.94
26
25.08
Payout ratio%
9.11
10.10
7.20
5.55
2.89
3.07
3.45
5.23
3.36
4.19
28.34
3.45
4.71
24
559.3
Shares (diluted)M
619.7
559.0
574.5
598.9
615.8
683.0
693.1
671.5
616.8
557.6
557.6
(1.97%)
(1.48%)
63
4.25
Buyback yield%
14.31
14.58
17.34
17.34
19.15
21.05
20.27
18.31
15.75
14.10
16.92
18.31
17.34
27
1.075
D/E ratiox
1.671
1.947
1.849
1.805
2.036
2.047
2.333
2.321
2.242
2.121
1.025
2.242
2.042
8
192.4
Enterprise value¥M
355.1
400.1
446.9
501.4
468.6
431.0
423.7
420.1
407.1
421.1
366.0
(2.12%)
1.33%
81
517.5
LT debt¥M
259.3
222.3
223.1
238.6
210.4
211.5
196.9
207.6
186.2
162.6
608.6
(5.03%)
(3.95%)
39
Revenue
¥798.7M
3.33%
1.00×
Cost of revenue
¥478.3M
3.29%
1.00×
Operating expenses
¥119.1M
2.62%
0.93×
Property and equipment
17.26%