49.67
Revenue¥M
540.0
550.1
555.6
547.3
558.8
551.6
559.5
574.2
571.6
568.5
53.15
0.35%
0.56%
27
15.66
Revenue growth%
13.15
11.40
14.15
15.99
14.01
16.65
15.73
13.89
16.37
15.59
18.17
15.73
14.87
67
22.18
Gross margin%
24.32
21.32
22.70
25.11
25.59
22.86
22.32
23.37
22.00
21.79
18.13
22.32
22.78
77
11.03
Operating margin%
6.50
8.04
6.96
6.99
5.87
4.03
3.76
3.09
1.73
3.74
14.34
3.74
4.95
66
24.03
Net margin%
26.93
27.40
26.25
27.60
26.32
26.15
26.47
25.82
27.20
25.13
11.92
26.15
26.40
48
29.50
P/E ratio (avg)x
12.88
11.98
12.63
14.23
15.33
15.83
14.93
16.19
17.68
16.04
12.80
16.04
15.13
86
24.73
EV/EBITx
35.77
42.48
47.97
51.94
61.53
73.71
73.03
80.19
90.28
105.6
22.29
80.19
67.28
21
4.03
FCF yield (avg)%
16.51
14.10
11.84
11.50
14.30
13.41
15.31
12.46
11.46
9.86
9.97
12.46
12.94
87
17.90
FCF margin%
24.95
25.76
23.96
21.10
19.75
22.73
22.74
20.09
17.79
16.55
6.17
20.09
21.91
79
1.087
FCF / Net incomex
1.067
1.225
1.433
1.560
1.560
1.511
1.763
1.911
1.855
1.780
0.600
1.780
1.560
45
4.88
ROIC%
4.77
4.87
7.76
6.23
6.30
4.05
3.95
4.48
5.26
3.40
18.90
4.05
4.82
46
6.16
Return on equity%
4.82
2.46
0.42
2.65
5.43
6.45
6.84
4.44
3.65
4.17
8.78
4.44
4.30
67
18.98
Return on assets%
10.45
10.45
10.91
11.32
10.50
10.29
12.54
10.70
7.89
6.16
20.01
10.29
10.47
27
0.55
EPS¥
1.75
1.59
1.80
2.03
2.25
2.44
2.34
2.17
2.45
2.69
0.59
3.67%
4.56%
—
12.18
EPS growth%
16.94
16.52
16.48
18.02
20.05
19.81
22.40
19.52
19.30
19.75
3.98
19.75
19.41
39
0.82
Bookvalue per sh¥
2.54
2.90
2.95
2.84
2.86
3.22
3.61
3.43
3.50
3.59
1.68
4.63%
3.06%
—
2.09
FCF per share¥
0.38
0.37
0.39
0.44
0.49
0.53
0.56
0.54
0.52
0.53
2.86
1.86%
3.79%
—
1.70
Dividend per sh¥
1.26
1.32
1.55
1.50
1.73
1.80
1.75
1.99
1.97
2.14
1.09
4.38%
5.51%
—
24.91
Div yield (avg)%
5.16
5.36
5.15
5.50
7.81
7.01
4.26
6.07
8.43
6.25
23.57
6.25
5.79
22
7.99
Payout ratio%
13.20
11.95
14.13
11.41
12.32
10.21
7.60
6.69
7.14
7.48
13.21
7.48
10.81
85
209.9
Shares (diluted)M
209.5
201.7
231.4
242.3
273.1
287.2
303.2
337.2
361.0
416.8
201.8
8.83%
7.07%
48
13.64
Buyback yield%
26.95
26.13
26.72
24.37
27.00
25.11
25.09
24.04
26.73
27.04
20.30
25.11
26.42
93
0.211
D/E ratiox
0.292
0.306
0.316
0.344
0.329
0.320
0.287
0.308
0.287
0.308
0.646
0.308
0.308
60
0.260
Enterprise value¥B
0.678
0.743
0.823
0.767
0.847
0.942
0.971
1.050
0.980
1.033
0.145
4.04%
3.83%
71
462.9
LT debt¥M
39.74
43.95
46.66
50.99
61.57
65.14
64.71
67.88
76.75
85.40
463.0
6.76%
8.82%
20
Revenue
¥568.5M
0.56%
1.00×
Cost of revenue
¥246.5M
0.83%
1.03×
Operating expenses
¥134.1M
0.08%
0.95×
Property and equipment
16.67%