748.7
Revenue¥M
695.7
698.1
723.6
748.7
757.7
781.3
790.7
797.8
824.7
834.2
802.3
1.94%
2.19%
47
18.02
Revenue growth%
15.73
18.46
18.03
18.37
18.18
19.52
17.19
20.19
20.65
21.11
8.52
20.19
18.41
78
26.44
Gross margin%
32.13
31.25
31.55
28.89
28.47
28.24
25.26
27.67
25.16
22.51
3.71
25.26
28.35
5
20.35
Operating margin%
23.13
25.75
28.71
28.65
27.93
30.32
32.73
31.33
31.80
33.62
20.38
31.80
29.52
78
18.11
Net margin%
18.49
18.02
15.54
14.00
14.09
16.20
15.04
14.26
15.66
12.80
24.86
15.04
15.29
65
9.217
P/E ratio (avg)x
45.46
45.11
53.83
56.15
55.48
64.82
64.85
70.39
78.34
89.83
13.91
70.39
60.48
89
25.50
EV/EBITx
29.35
32.30
36.89
37.75
39.14
41.23
44.58
49.41
54.11
53.03
15.27
49.41
40.19
86
16.16
FCF yield (avg)%
7.29
4.74
4.28
6.88
7.53
8.71
10.22
9.50
11.58
13.89
19.54
10.22
8.12
11
22.78
FCF margin%
7.50
6.13
3.64
1.63
0.40
0.99
0.40
0.40
0.40
0.40
5.49
0.40
0.69
42
0.144
FCF / Net incomex
1.034
1.083
1.264
1.309
1.308
1.351
1.476
1.409
1.547
1.662
0.165
1.476
1.330
65
3.50
ROIC%
22.65
25.17
25.67
27.08
24.36
24.13
25.61
23.71
23.98
21.55
27.99
23.98
24.25
95
7.40
Return on equity%
0.40
0.40
0.40
0.55
0.40
2.25
2.48
0.40
0.69
0.40
10.34
0.69
0.40
21
20.51
Return on assets%
7.54
5.26
3.71
3.92
4.28
5.92
5.81
6.64
6.13
3.50
25.67
5.92
5.53
82
0.79
EPS¥
0.61
0.63
0.71
0.80
0.92
0.91
0.87
1.00
0.98
0.94
0.85
0.35%
4.49%
—
19.71
EPS growth%
23.61
22.38
19.38
18.60
21.32
19.92
20.38
23.03
24.92
27.75
27.17
23.03
21.85
11
0.25
Bookvalue per sh¥
0.65
0.65
0.68
0.71
0.78
0.83
0.75
0.67
0.72
0.74
0.21
(1.02%)
1.42%
—
0.90
FCF per share¥
0.36
0.38
0.39
0.37
0.37
0.35
0.33
0.32
0.34
0.32
0.20
(2.42%)
0.27%
—
0.76
Dividend per sh¥
0.77
0.75
0.84
0.91
0.93
1.04
0.99
1.03
1.10
1.14
0.16
4.23%
4.40%
—
28.37
Div yield (avg)%
2.95
2.58
2.02
2.78
4.99
7.05
6.44
8.79
9.11
9.68
21.98
8.79
5.71
12
12.75
Payout ratio%
3.53
6.46
7.53
8.65
9.51
9.86
10.37
9.84
7.05
5.71
18.22
9.84
8.09
58
487.0
Shares (diluted)M
440.4
446.9
457.9
455.6
471.3
434.3
383.5
382.7
359.1
357.1
488.9
(5.40%)
(2.26%)
93
16.51
Buyback yield%
22.50
22.42
24.29
22.90
23.52
22.78
20.83
23.74
21.98
19.24
25.58
21.98
22.64
47
1.005
D/E ratiox
0.995
1.137
1.270
1.380
1.346
1.518
1.716
2.050
2.173
2.453
1.553
2.050
1.449
89
0.627
Enterprise value¥B
0.541
0.628
0.731
0.711
0.791
0.800
0.798
0.896
1.007
1.014
0.190
5.07%
6.86%
37
0.578
LT debt¥B
1.147
1.141
1.130
1.136
1.166
1.231
1.336
1.335
1.454
1.640
0.410
7.07%
5.45%
17
Revenue
¥834.2M
2.19%
1.00×
Cost of revenue
¥583.9M
2.19%
1.00×
Operating expenses
¥178.5M
3.04%
1.09×
Property and equipment
15.80%
Spread over hurdle
(4.50%)