273.0
Revenue¥M
655.0
686.2
692.5
727.5
756.0
761.6
764.6
784.6
787.5
793.1
303.8
0.96%
2.16%
33
17.81
Revenue growth%
4.70
6.55
5.69
7.15
7.02
8.29
10.79
11.37
11.82
10.69
24.63
10.79
7.72
46
29.54
Gross margin%
14.71
16.45
18.68
18.76
16.24
18.95
16.38
17.02
19.52
19.36
10.30
18.95
17.85
59
19.81
Operating margin%
11.92
14.90
16.87
17.08
17.96
16.52
16.23
14.06
16.13
16.95
12.37
16.23
16.38
70
19.59
Net margin%
26.56
26.38
26.81
27.06
28.85
26.42
27.99
26.54
26.88
25.15
10.44
26.54
26.69
36
23.55
P/E ratio (avg)x
29.97
32.64
30.41
26.83
24.88
25.19
26.89
25.89
23.63
20.35
7.642
25.19
26.36
69
6.482
EV/EBITx
20.57
22.85
24.42
23.81
26.01
23.74
21.98
19.66
21.07
20.81
34.18
21.07
22.41
41
29.47
FCF yield (avg)%
1.40
0.40
0.40
1.75
0.40
0.70
0.51
0.87
0.40
1.10
23.07
0.70
0.60
21
12.99
FCF margin%
33.36
32.86
34.70
34.22
35.62
32.63
30.67
29.74
31.57
28.70
23.84
30.67
32.74
54
1.553
FCF / Net incomex
1.473
1.588
1.583
1.684
1.671
1.832
1.710
1.603
1.540
1.621
1.115
1.621
1.612
23
21.56
ROIC%
27.65
27.23
25.20
24.21
24.87
22.10
23.52
24.41
25.35
25.45
28.90
24.41
25.04
44
16.51
Return on equity%
11.65
12.44
10.02
8.23
6.78
9.34
12.19
15.03
14.28
16.82
6.56
14.28
11.92
37
26.98
Return on assets%
18.91
20.36
17.75
16.04
15.99
18.72
20.85
19.87
21.54
19.54
6.67
19.87
19.22
81
1.40
EPS¥
0.35
0.35
0.37
0.35
0.37
0.41
0.41
0.37
0.39
0.37
1.44
0.06%
(0.10%)
—
9.57
EPS growth%
26.75
26.64
29.23
29.67
29.84
31.34
28.53
29.06
28.21
30.14
8.85
29.06
29.15
89
1.38
Bookvalue per sh¥
2.12
2.07
1.89
2.02
2.10
1.85
1.72
1.78
1.90
1.64
2.03
(4.80%)
(2.89%)
—
0.62
FCF per share¥
2.24
2.27
2.52
2.65
2.52
2.98
2.94
2.95
3.12
3.49
1.41
6.72%
4.75%
—
1.19
Dividend per sh¥
0.31
0.30
0.29
0.30
0.34
0.35
0.36
0.40
0.40
0.38
0.74
2.29%
3.03%
—
2.80
Div yield (avg)%
10.47
8.94
10.46
8.77
10.48
9.95
7.76
10.09
11.12
11.43
25.58
10.09
10.27
34
11.98
Payout ratio%
4.34
2.05
3.38
5.35
7.46
5.93
4.53
5.13
5.90
3.07
14.36
5.13
4.83
46
349.7
Shares (diluted)M
270.1
288.2
315.4
287.4
262.0
246.0
249.5
221.3
215.6
237.6
341.9
(1.94%)
(1.46%)
94
2.57
Buyback yield%
21.05
22.87
25.51
24.81
25.36
25.68
28.12
29.80
29.83
30.67
19.87
29.80
25.59
63
1.353
D/E ratiox
0.374
0.394
0.414
0.374
0.405
0.381
0.396
0.384
0.409
0.357
0.726
0.384
0.389
35
632.9
Enterprise value¥M
164.5
156.2
169.6
152.0
134.8
142.1
147.8
140.1
153.4
135.2
162.7
0.07%
(2.42%)
16
53.77
LT debt¥M
156.1
149.8
168.0
180.8
169.0
190.7
195.3
208.5
211.9
224.5
406.3
5.84%
3.43%
83
Revenue
¥793.1M
2.16%
1.00×
Cost of revenue
¥477.5M
1.78%
0.96×
Operating expenses
¥147.2M
2.51%
1.03×
Property and equipment
14.85%