793.2
Revenue¥M
733.5
752.6
759.0
766.2
757.1
752.6
751.4
776.6
792.3
790.1
839.2
0.86%
0.71%
92
5.22
Revenue growth%
11.92
14.83
13.55
11.59
14.00
14.97
17.25
15.19
15.51
13.23
14.82
15.19
14.41
38
26.33
Gross margin%
20.65
20.78
19.08
21.82
19.64
18.73
17.32
18.40
20.13
17.94
17.04
18.40
19.36
51
18.55
Operating margin%
24.65
26.51
25.70
23.43
21.72
21.83
20.49
17.49
20.48
19.90
3.68
20.48
21.78
26
12.33
Net margin%
13.24
12.55
13.38
13.96
16.03
16.78
18.46
20.03
19.27
21.49
22.58
19.27
16.41
16
34.32
P/E ratio (avg)x
24.59
26.88
29.01
28.31
27.54
26.40
28.23
28.29
27.72
25.63
14.76
27.72
27.63
17
18.23
EV/EBITx
22.64
24.16
24.13
26.09
27.92
24.94
24.43
23.72
25.74
27.64
12.00
24.94
24.68
52
6.94
FCF yield (avg)%
7.19
5.03
6.16
4.48
2.00
1.37
0.40
0.40
1.71
0.40
15.70
0.40
1.85
51
29.73
FCF margin%
27.90
26.18
26.67
25.32
24.32
26.47
23.83
25.07
25.37
26.51
26.86
25.37
25.78
48
1.055
FCF / Net incomex
0.703
0.658
0.642
0.619
0.658
0.571
0.559
0.563
0.592
0.597
0.691
0.571
0.608
49
29.59
ROIC%
12.98
11.18
11.61
11.75
10.27
11.35
10.32
8.61
7.54
10.05
14.47
10.05
10.75
37
18.24
Return on equity%
23.60
25.83
27.67
30.20
29.85
28.07
26.67
26.92
24.80
24.29
24.89
26.67
26.79
75
10.58
Return on assets%
26.19
27.98
30.79
30.49
32.77
32.77
33.18
30.51
30.41
32.20
2.73
32.20
30.65
31
0.76
EPS¥
0.74
0.65
0.65
0.68
0.63
0.57
0.54
0.58
0.56
0.54
0.82
(2.97%)
(2.33%)
—
12.06
EPS growth%
17.43
15.28
13.20
12.61
10.95
8.02
6.72
9.33
11.29
13.79
6.18
9.33
11.95
54
0.92
Bookvalue per sh¥
1.19
1.12
1.07
1.14
1.04
1.14
1.16
1.16
1.26
1.39
0.73
5.92%
2.14%
—
0.74
FCF per share¥
0.32
0.33
0.34
0.31
0.34
0.36
0.41
0.37
0.37
0.39
0.33
2.90%
1.20%
—
0.74
Dividend per sh¥
0.33
0.35
0.36
0.39
0.38
0.38
0.39
0.38
0.41
0.41
0.60
1.66%
1.14%
—
20.78
Div yield (avg)%
2.99
5.31
2.48
3.49
3.79
0.82
0.40
0.40
1.99
3.81
18.76
0.82
2.73
10
4.90
Payout ratio%
4.78
2.20
2.25
3.30
3.63
3.27
4.68
4.19
4.19
2.82
28.87
4.19
3.47
66
402.2
Shares (diluted)M
498.3
568.1
542.4
543.1
556.2
593.3
610.9
660.6
752.3
707.6
392.5
4.93%
3.92%
83
20.72
Buyback yield%
29.39
29.73
30.13
29.88
28.09
28.55
31.45
30.88
31.18
31.64
28.48
31.18
30.01
55
0.314
D/E ratiox
0.788
0.926
0.931
1.112
1.134
1.239
1.256
1.296
1.379
1.364
0.305
1.296
1.187
49
785.1
Enterprise value¥M
417.9
397.0
426.0
452.7
438.3
475.6
514.0
470.3
443.1
466.5
65.13
1.25%
0.24%
73
334.0
LT debt¥M
363.8
386.1
430.9
447.0
460.8
433.7
437.5
431.5
397.4
400.7
157.3
(2.76%)
1.42%
8
Revenue
¥790.1M
0.71%
1.00×
Cost of revenue
¥531.7M
0.53%
0.98×
Operating expenses
¥164.9M
0.79%
1.01×
Property and equipment
13.39%
Spread over hurdle
17.10%