435.6
Revenue¥M
886.8
913.3
919.5
923.5
949.2
957.0
947.5
959.5
970.3
970.8
455.7
0.45%
0.79%
39
19.11
Revenue growth%
25.17
25.23
25.88
27.87
29.13
29.97
30.85
30.01
31.52
29.48
24.92
30.01
29.31
52
7.99
Gross margin%
12.10
14.34
12.62
9.92
7.03
4.49
3.55
0.57
1.13
0.71
12.15
1.13
5.76
81
4.46
Operating margin%
0.40
0.40
0.40
2.96
3.15
2.64
4.96
2.60
2.31
5.02
18.93
2.64
2.62
31
3.24
Net margin%
1.18
0.40
0.97
0.80
0.40
0.46
3.34
3.18
0.70
3.52
21.89
3.18
0.88
18
37.90
P/E ratio (avg)x
24.32
27.90
28.40
30.79
28.79
28.35
30.85
34.14
31.72
30.28
37.80
30.85
29.53
69
14.68
EV/EBITx
30.89
28.73
32.36
32.90
34.75
36.94
39.93
40.12
36.44
41.49
17.63
39.93
35.59
49
28.21
FCF yield (avg)%
32.27
34.80
37.26
39.45
39.49
39.90
37.43
35.96
34.59
32.10
17.18
35.96
36.61
25
9.14
FCF margin%
19.48
21.48
24.08
24.35
25.61
27.83
28.56
30.47
30.34
28.43
16.82
28.56
26.72
54
0.630
FCF / Net incomex
1.343
1.483
1.732
1.737
1.944
2.227
2.425
2.432
2.762
2.933
0.684
2.432
2.085
81
16.54
ROIC%
4.19
4.52
4.25
3.52
2.61
2.43
5.39
4.34
4.56
6.94
18.83
4.56
4.30
61
12.69
Return on equity%
8.47
6.04
8.37
8.08
7.00
4.78
5.35
2.39
1.66
3.28
12.51
3.28
5.69
70
26.65
Return on assets%
0.40
0.69
2.43
4.04
3.61
3.22
3.93
1.93
4.83
5.54
4.36
3.93
3.42
57
0.35
EPS¥
0.87
0.95
1.00
0.97
1.07
1.23
1.22
1.30
1.21
1.30
0.36
3.89%
4.93%
—
18.65
EPS growth%
11.89
14.11
14.37
15.66
17.22
18.36
21.34
21.79
20.70
21.29
22.35
21.29
17.79
37
0.96
Bookvalue per sh¥
0.50
0.59
0.67
0.73
0.75
0.83
0.96
1.04
1.02
1.10
0.32
7.78%
9.11%
—
0.41
FCF per share¥
0.27
0.30
0.33
0.35
0.36
0.39
0.42
0.46
0.45
0.52
0.67
7.85%
6.14%
—
0.33
Dividend per sh¥
1.08
1.17
1.18
1.16
1.13
1.15
1.24
1.16
1.19
1.21
0.48
1.32%
0.91%
—
26.61
Div yield (avg)%
26.82
28.58
26.63
24.73
25.08
22.74
25.67
24.16
26.54
24.65
6.57
24.65
25.37
59
7.78
Payout ratio%
2.57
3.39
3.23
4.57
5.54
6.78
4.90
2.74
5.13
4.58
26.92
4.90
4.57
69
322.9
Shares (diluted)M
374.3
359.9
328.2
335.7
344.8
368.5
332.9
313.8
323.7
361.7
321.5
0.96%
(0.14%)
56
26.51
Buyback yield%
29.32
29.75
28.16
27.33
27.44
26.92
27.46
25.52
24.53
25.56
2.92
25.56
27.39
32
0.318
D/E ratiox
0.687
0.738
0.813
0.754
0.713
0.798
0.754
0.686
0.629
0.583
1.715
0.686
0.726
84
154.3
Enterprise value¥M
624.1
640.9
685.9
691.9
728.3
719.6
820.7
905.7
989.9
973.5
426.2
5.97%
5.40%
11
59.16
LT debt¥M
296.4
276.2
279.8
254.2
241.7
271.0
290.3
291.5
277.2
307.9
832.7
4.96%
1.37%
44
Revenue
¥970.8M
0.79%
1.00×
Cost of revenue
¥666.9M
0.99%
1.02×
Operating expenses
¥209.0M
0.79%
1.00×
Property and equipment
12.23%
Spread over hurdle
(2.56%)