288.5
Revenue¥M
282.5
282.3
278.5
279.9
287.5
291.9
297.4
295.5
298.4
303.6
301.8
1.09%
0.81%
12
11.45
Revenue growth%
6.94
7.85
5.72
8.62
7.02
5.76
8.64
7.08
9.57
9.32
18.04
8.64
7.47
87
5.42
Gross margin%
18.73
19.22
19.28
19.04
21.62
20.02
22.85
22.29
20.74
21.13
4.90
21.13
20.38
70
11.03
Operating margin%
6.37
6.28
8.13
9.58
11.61
10.88
10.52
11.60
11.13
13.03
22.29
11.13
10.70
90
12.09
Net margin%
15.29
14.05
16.31
17.04
17.39
16.30
17.87
19.06
16.70
19.70
14.55
17.87
16.87
56
7.827
P/E ratio (avg)x
13.64
12.71
12.53
11.72
11.38
10.83
10.01
8.850
8.777
9.072
7.495
9.072
11.11
95
29.27
EV/EBITx
32.63
31.87
33.67
33.77
36.65
43.00
47.81
46.76
53.63
61.03
6.465
47.81
39.83
22
25.11
FCF yield (avg)%
27.64
28.51
29.52
28.76
27.01
28.30
28.20
28.79
31.04
30.60
5.29
28.79
28.63
8
19.79
FCF margin%
12.78
15.20
13.47
11.91
9.18
11.59
10.20
8.65
9.30
8.88
10.49
9.30
10.89
92
0.882
FCF / Net incomex
2.947
3.047
3.436
4.079
4.889
4.930
5.118
5.029
5.165
5.336
1.458
5.118
4.910
69
3.82
ROIC%
27.65
29.38
28.83
29.87
29.89
31.30
29.69
32.15
29.61
29.86
25.04
29.86
29.78
59
15.09
Return on equity%
2.72
0.90
0.40
0.40
0.40
3.16
4.46
1.77
0.40
0.40
8.02
1.77
0.65
34
3.32
Return on assets%
9.38
9.79
8.29
10.32
13.21
11.19
10.91
12.22
10.91
12.51
14.12
11.19
10.91
43
2.52
EPS¥
0.42
0.43
0.46
0.47
0.48
0.54
0.54
0.56
0.56
0.60
2.80
4.51%
4.83%
—
29.66
EPS growth%
28.80
30.94
28.10
28.00
29.95
27.47
28.92
27.55
27.72
27.98
29.77
27.72
28.05
12
0.94
Bookvalue per sh¥
2.05
1.76
1.84
1.58
1.55
1.50
1.47
1.45
1.47
1.28
1.57
(3.81%)
(4.61%)
—
1.22
FCF per share¥
1.39
1.36
1.36
1.34
1.60
1.62
1.61
1.73
2.02
1.97
0.52
4.29%
5.54%
—
2.16
Dividend per sh¥
2.33
2.29
2.41
2.47
2.55
2.53
2.65
2.34
2.31
2.15
0.86
(3.43%)
(0.62%)
—
16.17
Div yield (avg)%
25.85
28.65
29.89
30.38
28.74
26.68
25.64
27.40
24.50
24.73
5.84
25.64
27.04
59
9.96
Payout ratio%
3.97
3.39
0.72
0.77
1.87
0.40
2.90
1.29
3.55
6.35
6.94
2.90
2.38
70
144.2
Shares (diluted)M
138.6
132.1
124.5
138.1
150.9
135.8
143.8
126.7
140.8
141.5
145.5
(1.28%)
(0.38%)
34
11.12
Buyback yield%
18.53
21.09
22.38
23.27
21.03
21.27
20.73
19.64
17.59
19.62
29.75
19.64
20.88
44
1.389
D/E ratiox
0.974
0.846
0.833
0.780
0.727
0.705
0.644
0.703
0.624
0.661
0.431
0.661
0.716
70
290.2
Enterprise value¥M
145.8
138.3
155.7
180.3
175.0
179.1
171.0
165.5
183.7
176.6
227.9
0.18%
2.40%
44
86.34
LT debt¥M
82.31
86.63
87.38
98.05
110.6
124.2
144.2
143.9
143.5
140.6
38.08
4.91%
6.52%
78
Revenue
¥303.6M
0.81%
1.00×
Cost of revenue
¥181.5M
0.52%
0.97×
Operating expenses
¥42.60M
1.21%
1.04×
Property and equipment
14.36%