511.3
Revenue¥M
778.4
775.9
796.7
791.1
786.2
779.0
808.5
840.5
873.7
875.3
538.8
2.17%
1.32%
50
20.31
Revenue growth%
9.03
7.16
9.78
10.18
8.40
10.27
8.38
10.67
11.43
13.26
14.54
10.67
9.98
80
8.50
Gross margin%
9.26
9.32
9.44
10.99
10.16
7.85
8.45
10.28
11.43
14.14
3.54
10.28
9.80
70
2.99
Operating margin%
29.09
31.45
30.63
33.06
34.37
33.22
30.38
28.47
28.93
26.36
3.80
28.93
30.51
95
4.86
Net margin%
21.23
18.92
21.55
24.22
21.99
20.39
19.74
17.12
18.22
18.79
23.14
18.79
20.07
60
30.45
P/E ratio (avg)x
20.15
22.83
22.45
24.67
26.47
30.60
28.86
33.20
37.99
39.61
31.88
33.20
27.67
20
36.89
EV/EBITx
30.57
32.77
33.34
36.64
33.18
35.49
35.31
38.16
35.22
35.68
33.14
35.49
35.27
76
9.64
FCF yield (avg)%
0.40
2.82
2.36
3.92
6.47
9.32
8.01
10.58
12.72
11.87
6.48
10.58
7.24
10
6.05
FCF margin%
27.23
25.49
25.38
23.12
20.59
17.73
20.32
17.39
19.19
19.54
28.54
19.19
20.46
58
1.419
FCF / Net incomex
1.061
1.113
1.271
1.237
1.326
1.328
1.562
1.632
1.670
1.687
1.601
1.632
1.327
24
10.17
ROIC%
17.97
19.18
17.53
15.31
17.17
14.28
12.68
14.30
11.87
10.33
12.39
12.68
14.80
33
24.71
Return on equity%
22.23
19.89
18.93
16.07
16.68
14.35
16.94
17.05
19.98
18.92
12.14
17.05
17.98
60
25.82
Return on assets%
36.41
38.72
38.58
41.48
41.34
41.31
42.83
41.92
44.36
45.21
19.16
42.83
41.41
81
0.09
EPS¥
0.22
0.19
0.18
0.17
0.18
0.15
0.14
0.14
0.12
0.13
0.09
(6.51%)
(5.95%)
—
18.59
EPS growth%
29.84
29.38
30.08
27.49
27.60
25.12
26.13
28.66
27.20
28.03
17.93
27.20
27.82
67
0.53
Bookvalue per sh¥
0.43
0.44
0.47
0.49
0.52
0.56
0.61
0.57
0.64
0.69
0.08
5.59%
4.48%
—
0.55
FCF per share¥
0.54
0.59
0.67
0.79
0.81
0.95
1.12
1.35
1.40
1.56
0.16
13.94%
11.10%
—
0.41
Dividend per sh¥
0.56
0.59
0.63
0.61
0.65
0.64
0.64
0.56
0.51
0.53
0.27
(3.84%)
(0.22%)
—
29.29
Div yield (avg)%
21.79
22.36
23.39
22.62
21.49
21.27
21.49
20.71
23.15
24.56
15.78
21.49
22.08
93
3.88
Payout ratio%
14.31
16.68
14.99
17.45
15.63
14.43
14.83
14.49
12.18
9.82
16.93
14.43
14.66
36
0.702
Shares (diluted)B
1.219
1.208
1.289
1.480
1.789
1.781
1.847
1.964
2.024
2.258
0.738
4.77%
8.42%
94
2.30
Buyback yield%
7.98
9.04
9.18
7.76
9.79
7.47
5.73
8.66
11.40
11.16
13.62
8.66
8.85
89
1.713
D/E ratiox
1.719
1.646
1.766
1.797
2.056
1.894
2.145
2.425
2.299
2.252
0.503
2.252
1.975
70
222.6
Enterprise value¥M
624.5
621.4
659.2
634.0
636.4
577.2
513.2
531.9
457.7
486.7
75.01
(5.22%)
(3.41%)
68
690.6
LT debt¥M
38.71
41.93
36.91
35.81
30.53
30.57
29.63
28.58
30.12
28.10
129.8
(1.65%)
(3.46%)
69
Revenue
¥875.3M
1.32%
1.00×
Cost of revenue
¥450.9M
1.30%
1.00×
Operating expenses
¥118.3M
2.10%
1.08×
Property and equipment
16.96%