406.8
Revenue¥M
332.9
329.1
323.5
327.9
323.0
330.6
339.9
341.4
340.2
343.1
426.2
1.21%
0.43%
29
18.43
Revenue growth%
7.52
8.43
5.97
6.05
3.34
5.37
6.91
5.29
7.42
9.35
2.37
6.91
6.48
35
17.50
Gross margin%
13.92
16.87
16.31
16.39
14.29
16.96
19.66
20.16
18.40
21.26
29.28
19.66
16.92
65
25.95
Operating margin%
26.77
27.23
30.08
31.50
29.21
32.15
34.47
36.52
35.04
35.96
3.41
35.04
31.82
20
5.56
Net margin%
8.73
9.47
11.79
8.89
8.86
6.00
3.51
2.59
5.35
4.70
21.77
4.70
7.37
71
12.11
P/E ratio (avg)x
47.59
53.99
64.31
62.36
60.42
67.04
73.98
72.19
75.31
87.75
20.96
73.98
65.67
55
30.30
EV/EBITx
29.93
26.42
24.89
21.37
22.38
24.30
23.46
24.11
22.39
23.56
21.16
23.56
23.83
95
14.96
FCF yield (avg)%
11.34
13.99
13.27
11.63
13.37
14.38
14.70
17.67
16.50
14.16
12.84
14.70
14.07
71
14.87
FCF margin%
3.11
0.40
2.36
0.40
0.62
3.10
2.28
4.37
2.02
3.45
16.00
3.10
2.32
75
1.475
FCF / Net incomex
1.511
1.591
1.507
1.632
1.783
1.957
2.198
2.182
2.391
2.302
0.644
2.198
1.870
31
28.26
ROIC%
11.70
11.00
13.64
12.65
13.95
13.57
15.01
12.43
9.68
11.30
24.00
12.43
12.54
23
24.52
Return on equity%
22.63
21.88
20.68
23.10
22.64
21.71
24.31
24.09
25.82
23.71
13.85
24.09
22.87
65
7.39
Return on assets%
13.15
14.27
15.40
16.16
16.96
18.95
16.03
14.74
16.09
14.96
12.58
16.03
15.72
7
1.37
EPS¥
0.96
1.10
1.10
1.19
1.39
1.57
1.83
1.99
1.95
1.88
1.50
6.22%
7.14%
—
8.11
EPS growth%
21.67
21.96
19.35
21.13
23.16
23.00
24.23
21.62
22.36
25.09
12.90
23.00
22.16
55
0.48
Bookvalue per sh¥
0.54
0.49
0.44
0.44
0.38
0.41
0.38
0.41
0.40
0.36
0.86
(1.46%)
(3.42%)
—
0.63
FCF per share¥
0.88
0.91
0.84
0.90
0.76
0.67
0.57
0.62
0.58
0.61
0.67
(4.44%)
(3.17%)
—
0.81
Dividend per sh¥
0.70
0.75
0.89
1.00
1.19
1.41
1.57
1.55
1.76
1.91
0.97
9.97%
10.46%
—
10.39
Div yield (avg)%
10.41
7.66
9.35
7.90
10.00
7.49
7.19
6.22
8.44
8.36
14.50
7.49
8.13
80
14.14
Payout ratio%
14.47
12.87
15.17
17.43
16.87
15.99
16.42
19.17
21.95
22.89
23.55
19.17
16.64
17
174.9
Shares (diluted)M
208.9
201.5
226.6
241.0
241.1
248.9
272.5
307.4
304.9
312.1
176.1
5.30%
4.32%
60
10.02
Buyback yield%
1.17
0.40
3.09
4.11
4.91
4.37
7.13
4.42
4.40
4.17
10.49
4.40
4.27
79
0.972
D/E ratiox
1.366
1.398
1.386
1.366
1.557
1.754
1.868
1.767
1.911
1.987
1.532
1.868
1.655
78
26.99
Enterprise value¥M
476.0
521.8
566.0
640.6
601.8
596.1
664.2
625.3
615.5
604.1
50.71
0.08%
3.45%
9
250.6
LT debt¥M
179.3
181.0
195.0
219.0
207.1
190.3
198.4
211.4
203.9
199.9
274.0
(0.70%)
1.73%
32
Revenue
¥343.1M
0.43%
1.00×
Cost of revenue
¥209.7M
0.06%
0.96×
Operating expenses
¥60.48M
1.55%
1.12×
Property and equipment
17.17%