560.0
Revenue¥M
562.5
568.4
555.1
543.9
555.9
557.9
558.5
547.5
551.1
548.0
618.5
(0.29%)
(0.02%)
73
19.78
Revenue growth%
24.57
22.07
24.10
25.50
22.88
21.14
18.62
17.02
15.73
14.94
18.43
17.02
21.60
81
12.71
Gross margin%
32.18
30.96
32.27
34.32
34.91
37.64
35.44
37.19
36.20
38.41
4.19
37.19
35.17
86
17.07
Operating margin%
22.05
21.80
20.07
18.55
15.85
17.60
18.75
20.34
18.92
18.51
24.51
18.75
18.83
89
6.07
Net margin%
10.27
10.57
11.62
12.40
13.40
11.54
12.43
11.06
11.56
13.84
12.51
11.56
11.59
79
27.45
P/E ratio (avg)x
30.02
30.78
28.58
28.07
29.73
27.88
28.90
29.73
32.56
32.43
35.61
29.73
29.73
7
9.522
EV/EBITx
33.98
35.06
36.89
36.84
36.54
35.17
41.12
41.44
42.30
48.99
9.714
41.44
36.87
29
24.52
FCF yield (avg)%
26.99
27.90
28.95
25.96
25.29
28.18
30.21
31.21
31.77
33.60
15.90
31.21
28.56
75
5.21
FCF margin%
17.60
18.61
16.25
16.94
17.59
16.54
17.23
18.08
15.75
17.97
19.19
17.23
17.41
12
0.450
FCF / Net incomex
1.681
1.803
1.714
1.855
2.122
2.411
2.413
2.774
3.178
3.609
1.706
2.774
2.266
78
2.04
ROIC%
22.02
23.25
26.01
24.09
26.73
27.02
29.67
28.04
26.59
27.88
16.54
27.88
26.66
83
17.81
Return on equity%
2.71
5.09
3.01
3.41
4.76
7.27
8.40
10.85
10.18
11.02
7.48
10.18
6.18
33
4.61
Return on assets%
8.45
11.24
12.57
13.61
13.11
14.91
16.47
16.86
19.32
20.06
29.74
16.86
14.26
59
0.41
EPS¥
0.71
0.72
0.65
0.60
0.57
0.59
0.62
0.63
0.65
0.59
0.46
0.65%
(2.12%)
—
4.08
EPS growth%
14.37
12.39
13.06
11.50
13.50
13.91
11.38
12.07
10.89
13.05
24.35
12.07
12.72
80
0.17
Bookvalue per sh¥
0.35
0.32
0.33
0.35
0.36
0.36
0.31
0.27
0.28
0.28
0.73
(4.77%)
(3.45%)
—
0.77
FCF per share¥
0.26
0.25
0.25
0.24
0.23
0.22
0.20
0.19
0.20
0.18
0.18
(5.50%)
(4.35%)
—
0.43
Dividend per sh¥
1.58
1.71
2.01
2.04
2.45
2.55
2.84
3.00
3.04
3.03
0.92
4.36%
7.09%
—
23.89
Div yield (avg)%
5.59
7.19
6.65
6.73
7.05
5.85
6.13
7.41
6.34
5.44
25.11
6.13
6.49
72
9.75
Payout ratio%
9.24
10.87
8.85
11.78
14.75
17.18
18.85
21.63
23.12
25.32
21.67
21.63
15.96
70
155.4
Shares (diluted)M
226.2
211.9
238.1
233.5
245.7
270.1
280.1
262.7
306.6
303.5
160.9
4.31%
4.16%
10
13.81
Buyback yield%
16.10
17.68
17.57
19.31
19.56
20.30
18.78
21.72
21.23
22.60
7.76
21.23
19.43
27
0.419
D/E ratiox
0.987
0.922
0.934
1.038
1.033
1.169
1.087
1.249
1.309
1.304
1.329
1.249
1.063
45
0.534
Enterprise value¥B
0.393
0.438
0.455
0.552
0.663
0.695
0.706
0.825
0.908
1.007
0.454
8.71%
11.88%
16
0.105
LT debt¥B
0.810
0.782
0.823
0.895
0.832
0.907
1.015
1.123
1.100
1.105
0.479
5.83%
4.52%
61
Revenue
¥548.0M
(0.02%)
1.00×
Cost of revenue
¥332.5M
0.22%
1.02×
Operating expenses
¥84.13M
(0.67%)
0.94×
Property and equipment
13.82%