195.3
Revenue¥M
380.4
388.1
398.0
398.8
407.8
417.5
417.9
417.8
417.2
424.7
216.4
0.81%
1.24%
33
4.56
Revenue growth%
3.72
1.85
0.40
0.40
0.40
0.68
0.40
0.40
1.03
0.40
20.25
0.40
0.40
83
24.21
Gross margin%
12.72
10.00
12.36
12.85
11.61
8.74
8.55
10.95
11.84
9.25
20.34
9.25
11.28
68
19.38
Operating margin%
25.32
22.50
20.55
20.18
21.20
21.42
20.99
18.39
19.24
17.71
8.22
19.24
20.77
84
26.29
Net margin%
26.27
27.41
25.93
24.68
23.19
23.65
23.43
24.89
24.42
22.10
27.91
23.65
24.55
13
25.67
P/E ratio (avg)x
9.778
9.097
9.009
8.861
9.107
9.994
9.250
10.17
11.20
10.15
7.380
10.15
9.514
82
19.41
EV/EBITx
50.46
50.55
49.64
54.52
63.69
65.50
69.33
81.40
81.05
78.15
29.98
78.15
64.59
64
26.53
FCF yield (avg)%
18.17
20.48
23.46
25.44
28.27
27.42
29.51
28.44
27.66
26.56
2.46
27.66
26.99
22
25.56
FCF margin%
6.43
4.54
2.02
0.40
0.40
1.98
1.86
3.11
3.66
4.39
13.40
3.11
2.57
73
1.370
FCF / Net incomex
2.090
2.151
2.416
2.649
2.849
2.765
2.657
2.795
3.150
3.140
0.509
2.795
2.711
89
11.71
ROIC%
8.22
8.68
8.08
10.86
13.69
16.68
18.37
18.79
21.14
22.20
18.51
18.79
15.18
55
16.85
Return on equity%
17.83
17.15
17.36
19.26
16.27
19.21
16.75
18.44
20.61
19.93
10.02
19.21
18.13
49
10.84
Return on assets%
0.92
0.96
2.83
4.60
4.68
4.70
5.54
7.00
8.56
10.90
5.74
7.00
4.69
95
0.94
EPS¥
0.82
0.94
0.98
1.04
1.02
1.16
1.16
1.17
1.13
1.27
1.02
4.64%
5.21%
—
11.87
EPS growth%
25.23
25.07
26.08
26.27
26.92
29.47
27.90
27.86
25.77
27.83
4.46
27.86
26.60
12
0.47
Bookvalue per sh¥
0.68
0.73
0.67
0.65
0.69
0.60
0.60
0.64
0.64
0.63
0.20
(1.56%)
(0.63%)
—
1.19
FCF per share¥
0.51
0.55
0.61
0.56
0.56
0.59
0.61
0.63
0.58
0.61
0.64
1.73%
2.06%
—
1.27
Dividend per sh¥
0.33
0.33
0.36
0.43
0.50
0.51
0.58
0.59
0.68
0.76
0.63
8.64%
10.60%
—
23.72
Div yield (avg)%
12.86
15.62
12.65
11.27
10.76
9.70
12.59
14.08
15.19
16.12
24.71
14.08
12.75
77
5.90
Payout ratio%
12.16
9.88
12.31
13.53
11.15
12.43
12.52
10.14
7.25
7.35
25.25
10.14
11.66
75
154.1
Shares (diluted)M
178.1
171.5
182.3
184.4
173.7
169.6
172.5
168.0
166.8
170.7
153.3
(0.36%)
(0.81%)
38
27.12
Buyback yield%
9.93
12.67
11.40
9.60
11.39
14.38
16.68
15.02
14.28
14.54
7.22
14.54
13.47
89
0.338
D/E ratiox
0.754
0.737
0.713
0.665
0.574
0.628
0.645
0.641
0.569
0.620
0.809
0.628
0.643
57
35.39
Enterprise value¥M
184.7
180.6
166.6
141.5
122.3
104.7
96.52
95.25
81.79
80.54
218.3
(8.02%)
(7.36%)
76
460.5
LT debt¥M
279.1
313.7
345.1
355.2
428.7
513.4
585.6
664.9
690.9
838.9
152.3
14.37%
11.53%
81
Revenue
¥424.7M
1.24%
1.00×
Cost of revenue
¥246.4M
1.11%
0.99×
Operating expenses
¥49.95M
1.94%
1.07×
Property and equipment
15.95%