805.0
Revenue¥M
869.2
871.4
897.0
913.5
917.1
903.5
932.1
931.7
925.0
918.1
885.4
0.02%
0.72%
16
22.80
Revenue growth%
5.81
8.14
9.51
11.91
12.81
10.89
11.25
9.48
9.42
11.19
24.30
10.89
10.20
17
17.82
Gross margin%
15.83
14.96
13.80
11.00
11.20
11.14
12.35
11.27
9.51
9.43
24.85
11.14
11.23
8
19.43
Operating margin%
17.20
15.08
16.63
15.01
16.12
16.22
15.06
13.28
15.54
17.33
28.56
15.54
15.83
76
6.26
Net margin%
5.56
3.11
1.48
0.40
0.40
0.40
2.31
3.13
4.24
3.33
29.77
3.13
2.71
41
16.58
P/E ratio (avg)x
10.43
9.232
9.835
10.66
11.16
10.03
9.503
9.755
10.08
10.10
34.64
10.03
10.05
19
21.83
EV/EBITx
7.613
8.110
7.532
7.290
6.372
6.824
6.630
6.316
5.863
6.058
15.57
6.316
6.727
45
4.14
FCF yield (avg)%
13.74
15.22
14.92
15.47
16.44
14.50
17.38
14.85
15.91
16.65
24.93
15.91
15.35
18
3.31
FCF margin%
0.40
0.44
0.40
3.36
0.82
1.43
3.71
2.54
0.40
0.40
7.05
1.43
0.63
36
0.175
FCF / Net incomex
1.663
1.793
1.862
2.214
2.437
2.710
2.612
2.635
3.013
2.958
1.276
2.710
2.524
75
21.10
ROIC%
25.57
26.53
27.88
29.93
31.45
28.51
28.32
29.69
32.17
34.26
23.90
29.69
29.10
47
10.12
Return on equity%
17.99
19.73
18.33
18.84
18.71
16.35
15.00
16.14
16.78
17.73
6.46
16.35
17.86
31
11.50
Return on assets%
0.43
3.03
0.43
1.41
0.79
2.64
1.11
1.18
0.40
2.27
27.99
1.18
1.14
46
0.33
EPS¥
0.33
0.34
0.34
0.32
0.36
0.34
0.35
0.36
0.33
0.33
0.36
(1.76%)
(0.61%)
—
6.30
EPS growth%
0.40
2.72
2.53
5.09
3.32
4.78
2.24
4.54
5.50
5.41
14.38
4.78
3.93
43
0.29
Bookvalue per sh¥
0.66
0.66
0.74
0.70
0.72
0.78
0.81
0.80
0.81
0.82
1.36
2.70%
1.65%
—
1.31
FCF per share¥
0.85
0.85
0.78
0.73
0.79
0.85
0.94
0.97
0.95
0.90
0.44
2.60%
1.12%
—
0.32
Dividend per sh¥
1.04
0.99
1.12
1.26
1.16
1.25
1.26
1.34
1.47
1.69
1.07
7.78%
4.86%
—
3.33
Div yield (avg)%
13.78
13.15
10.16
10.13
9.32
6.93
4.56
5.63
7.62
5.78
14.34
5.78
8.47
65
27.77
Payout ratio%
24.65
22.07
23.27
21.13
19.92
19.76
16.96
16.54
16.45
14.60
25.34
16.54
19.84
72
443.2
Shares (diluted)M
442.1
450.7
397.7
405.2
351.3
362.2
334.0
352.2
369.5
390.8
455.8
2.16%
(0.57%)
16
21.75
Buyback yield%
24.63
25.73
22.84
22.99
24.59
26.92
24.64
24.29
25.06
24.27
14.29
24.64
24.61
21
1.152
D/E ratiox
0.502
0.496
0.535
0.541
0.535
0.551
0.602
0.680
0.647
0.690
1.713
0.647
0.546
90
126.9
Enterprise value¥M
476.5
426.5
396.4
397.2
387.8
341.1
354.2
372.4
332.9
317.3
183.2
(3.94%)
(4.40%)
58
0.814
LT debt¥B
0.862
0.958
1.028
1.021
0.966
1.080
0.993
0.998
1.125
1.207
0.796
4.54%
3.30%
15
Revenue
¥918.1M
0.72%
1.00×
Cost of revenue
¥642.7M
0.72%
1.00×
Operating expenses
¥170.3M
0.11%
0.94×
Property and equipment
19.67%
Spread over hurdle
(5.96%)