252.9
Revenue¥M
329.2
330.3
328.7
333.0
335.1
342.4
352.1
363.9
369.3
378.8
268.0
2.48%
1.36%
60
21.22
Revenue growth%
20.38
23.05
20.89
18.80
18.40
17.58
18.40
19.32
20.67
22.51
22.15
19.32
19.85
29
16.47
Gross margin%
1.84
1.23
2.61
2.78
3.37
3.97
3.47
3.26
1.08
4.03
19.75
3.47
3.02
17
20.34
Operating margin%
24.09
25.77
23.84
25.39
27.21
28.53
29.90
29.07
29.68
27.55
23.01
29.07
27.38
21
13.85
Net margin%
22.46
19.67
20.39
18.58
15.77
13.11
12.77
12.58
10.92
12.73
12.97
12.73
14.44
80
12.61
P/E ratio (avg)x
11.09
9.776
10.30
10.99
9.777
9.751
9.989
10.07
10.06
10.40
37.74
10.06
10.06
68
33.46
EV/EBITx
26.98
25.21
28.00
28.14
30.80
29.45
31.78
34.12
32.47
33.23
15.28
32.47
30.13
84
13.69
FCF yield (avg)%
4.42
6.88
8.17
6.20
6.31
8.38
7.26
9.44
10.37
13.23
24.29
9.44
7.71
94
18.58
FCF margin%
11.84
11.02
10.70
10.18
11.90
11.33
12.82
10.22
13.18
14.47
16.87
12.82
11.58
81
1.632
FCF / Net incomex
0.533
0.571
0.508
0.473
0.447
0.396
0.390
0.421
0.396
0.359
0.825
0.396
0.434
39
29.25
ROIC%
7.45
8.24
10.88
10.65
12.71
10.12
12.73
10.56
13.21
14.39
13.73
12.73
10.76
43
11.31
Return on equity%
19.52
22.31
20.65
18.47
16.80
15.24
13.74
15.35
15.29
12.95
20.40
15.24
16.08
8
7.14
Return on assets%
5.90
5.52
4.49
3.14
4.21
2.24
3.32
1.34
3.25
1.62
17.98
2.24
3.29
27
0.75
EPS¥
0.46
0.47
0.44
0.39
0.35
0.36
0.36
0.40
0.39
0.38
0.83
1.54%
(2.37%)
—
2.96
EPS growth%
11.82
14.06
11.18
9.90
10.60
8.51
10.76
10.07
8.93
11.54
16.97
10.07
10.68
86
1.01
Bookvalue per sh¥
0.75
0.74
0.83
0.87
0.97
0.97
1.04
1.11
1.05
1.09
0.32
2.34%
2.89%
—
1.13
FCF per share¥
1.11
1.08
1.03
1.00
1.01
1.09
1.11
1.12
1.14
1.10
0.53
1.89%
0.75%
—
0.66
Dividend per sh¥
0.69
0.70
0.65
0.73
0.80
0.79
0.76
0.80
0.80
0.84
0.93
1.20%
2.10%
—
19.10
Div yield (avg)%
15.62
13.53
14.01
15.23
15.51
15.10
17.22
17.34
16.17
16.91
6.98
16.91
15.57
26
23.04
Payout ratio%
14.58
16.02
17.53
15.70
13.70
11.70
10.60
11.99
13.61
16.04
6.03
11.99
14.14
79
178.5
Shares (diluted)M
136.1
129.8
128.1
115.7
100.4
106.3
103.5
93.01
100.1
92.28
177.9
(1.68%)
(4.52%)
83
10.75
Buyback yield%
5.87
2.95
2.45
2.14
4.77
7.69
8.50
7.46
4.82
5.80
18.04
7.46
5.31
20
1.339
D/E ratiox
0.462
0.494
0.514
0.514
0.563
0.651
0.625
0.621
0.720
0.699
0.572
0.651
0.592
48
244.2
Enterprise value¥M
391.4
369.4
359.7
375.2
386.6
398.0
426.7
419.3
408.8
447.8
51.57
2.98%
0.99%
31
328.6
LT debt¥M
409.1
393.9
449.8
431.0
495.7
484.7
543.3
536.3
559.9
580.0
255.9
3.19%
4.96%
76
Revenue
¥378.8M
1.36%
1.00×
Cost of revenue
¥225.8M
1.62%
1.03×
Operating expenses
¥70.69M
0.75%
0.94×
Property and equipment
20.31%