144.9
Revenue¥M
581.5
586.5
603.2
633.0
637.3
641.5
666.0
686.0
688.3
719.8
158.0
2.46%
2.24%
13
19.60
Revenue growth%
7.45
6.75
9.27
10.41
11.38
9.11
7.57
7.64
5.16
5.59
7.13
7.57
7.60
25
15.80
Gross margin%
15.01
12.39
10.84
11.87
9.89
8.74
8.91
9.27
7.39
7.85
24.48
8.74
9.58
31
14.09
Operating margin%
7.22
6.73
6.10
5.86
7.79
7.82
10.43
10.46
9.66
9.99
21.25
9.99
7.81
41
8.01
Net margin%
10.35
10.66
8.70
10.77
13.54
14.12
12.79
10.55
10.16
11.06
14.06
11.06
10.71
94
13.95
P/E ratio (avg)x
42.46
47.68
51.63
57.96
58.26
61.98
57.92
65.74
64.99
64.28
37.11
64.28
58.11
61
7.536
EV/EBITx
21.51
19.65
21.12
18.36
17.54
17.88
15.39
16.42
14.50
15.46
7.230
15.46
17.71
89
2.18
FCF yield (avg)%
18.67
21.60
20.07
18.00
16.43
17.54
17.60
15.59
18.06
19.73
16.00
17.60
18.03
75
26.21
FCF margin%
14.10
13.93
11.57
14.02
16.48
16.66
14.64
14.97
13.62
11.06
7.64
14.64
14.06
69
1.071
FCF / Net incomex
0.140
0.125
0.113
0.118
0.115
0.123
0.127
0.122
0.109
0.098
0.248
0.122
0.120
52
4.18
ROIC%
25.24
22.79
21.55
22.27
23.63
22.17
21.65
18.77
21.76
22.50
12.77
21.76
22.22
32
10.06
Return on equity%
5.34
6.32
6.24
5.17
6.07
8.07
9.48
11.80
11.57
9.12
25.09
9.48
7.19
66
15.38
Return on assets%
19.24
18.19
16.54
19.44
17.44
16.03
18.30
17.54
17.93
15.82
25.99
17.54
17.74
77
0.26
EPS¥
0.65
0.62
0.56
0.62
0.59
0.59
0.61
0.58
0.56
0.62
0.28
0.96%
0.09%
—
21.83
EPS growth%
15.19
12.82
11.75
9.43
8.15
8.09
5.84
4.59
2.15
0.40
4.56
4.59
8.12
70
0.67
Bookvalue per sh¥
0.40
0.41
0.41
0.43
0.41
0.38
0.38
0.35
0.34
0.34
0.14
(3.49%)
(2.45%)
—
0.42
FCF per share¥
0.99
0.96
0.93
1.04
1.07
0.97
0.88
0.87
0.82
0.80
0.33
(5.80%)
(1.77%)
—
0.59
Dividend per sh¥
0.36
0.38
0.46
0.49
0.48
0.50
0.57
0.58
0.64
0.66
0.45
6.67%
7.94%
—
4.80
Div yield (avg)%
23.30
22.01
20.43
21.74
23.04
22.54
21.68
21.87
21.47
22.61
9.66
21.87
21.94
95
22.20
Payout ratio%
10.55
13.16
12.90
13.02
15.60
12.71
11.89
14.13
15.16
13.06
18.09
13.06
13.04
40
416.3
Shares (diluted)M
381.4
382.9
367.7
325.0
279.0
270.9
275.6
258.2
227.9
213.0
405.1
(5.26%)
(6.15%)
37
15.13
Buyback yield%
3.58
1.46
2.09
0.40
0.40
0.40
2.58
5.14
5.52
3.83
3.05
3.83
2.34
60
0.778
D/E ratiox
2.030
2.086
2.118
2.384
2.594
2.780
2.824
2.830
3.289
3.230
0.322
2.830
2.687
85
557.3
Enterprise value¥M
597.5
659.4
582.4
538.2
525.3
527.7
499.4
484.1
480.1
506.7
388.4
(0.72%)
(1.14%)
21
242.6
LT debt¥M
135.3
146.2
137.0
119.5
128.4
131.7
142.2
153.5
153.7
139.2
646.1
1.63%
1.11%
94
Revenue
¥719.8M
2.24%
1.00×
Cost of revenue
¥503.8M
2.24%
1.00×
Operating expenses
¥130.1M
2.70%
1.05×
Property and equipment
14.17%
Spread over hurdle
(3.51%)