507.9
Revenue¥M
664.0
680.5
691.6
699.0
708.2
722.7
719.0
730.1
719.8
715.7
552.0
0.21%
0.81%
59
6.60
Revenue growth%
7.86
6.57
5.30
6.19
8.42
11.11
8.86
9.84
12.00
12.20
16.54
11.11
8.64
75
17.35
Gross margin%
12.39
11.87
9.28
7.71
5.92
4.27
6.81
6.71
9.51
11.84
18.11
6.81
8.50
24
17.66
Operating margin%
9.51
8.96
7.80
8.49
7.75
5.49
2.91
5.62
7.79
6.69
5.72
5.62
7.77
81
15.85
Net margin%
22.83
21.26
23.32
20.37
20.30
19.39
20.59
22.00
20.48
21.38
3.82
20.59
20.92
39
20.25
P/E ratio (avg)x
26.15
22.05
20.01
17.32
15.53
15.38
14.54
14.34
14.96
16.13
18.05
14.96
15.83
84
14.26
EV/EBITx
24.22
22.36
21.59
21.71
22.68
21.74
19.51
19.32
16.67
15.08
6.122
19.32
21.65
31
19.35
FCF yield (avg)%
18.94
19.88
18.38
18.37
17.32
15.01
16.87
15.67
15.89
17.10
4.75
15.89
17.21
91
3.55
FCF margin%
5.85
7.97
10.80
10.96
13.73
13.69
16.65
17.43
17.12
18.77
25.44
17.12
13.71
46
1.038
FCF / Net incomex
0.944
0.887
0.785
0.692
0.630
0.590
0.613
0.528
0.529
0.532
0.379
0.532
0.622
61
27.15
ROIC%
18.60
16.87
15.74
17.26
18.30
20.95
23.14
24.87
26.43
28.36
15.18
24.87
19.78
8
4.75
Return on equity%
13.15
12.16
12.88
12.88
10.89
10.86
11.75
9.67
8.94
10.49
25.68
10.49
11.32
86
27.85
Return on assets%
19.66
22.54
19.91
17.76
17.28
17.16
17.36
20.21
18.59
17.86
2.75
17.86
18.22
8
0.72
EPS¥
1.48
1.46
1.32
1.21
1.19
1.25
1.18
1.16
0.99
0.88
0.75
(5.91%)
(5.48%)
—
28.95
EPS growth%
10.96
13.76
11.17
9.52
9.32
8.02
8.28
9.39
7.23
6.23
4.00
8.02
9.35
7
1.34
Bookvalue per sh¥
1.60
1.44
1.52
1.47
1.56
1.41
1.37
1.28
1.15
1.11
1.93
(6.60%)
(2.50%)
—
0.75
FCF per share¥
1.25
1.15
1.03
1.09
1.17
1.11
1.09
1.16
1.24
1.36
1.17
3.14%
0.09%
—
1.50
Dividend per sh¥
0.88
0.80
0.85
0.79
0.82
0.77
0.79
0.78
0.68
0.58
0.92
(6.65%)
(5.62%)
—
7.58
Div yield (avg)%
13.97
16.84
18.08
15.76
17.81
15.10
13.40
16.34
17.39
17.17
8.10
16.34
16.59
10
24.86
Payout ratio%
29.71
32.58
34.06
34.69
33.23
33.79
33.72
32.78
32.21
34.23
27.26
33.72
33.48
22
143.3
Shares (diluted)M
124.9
120.2
116.8
104.5
105.3
101.5
90.64
88.22
87.02
83.93
140.5
(4.43%)
(3.28%)
27
13.23
Buyback yield%
31.42
31.02
33.61
33.98
35.68
34.67
37.06
34.73
32.26
32.64
4.17
34.67
33.80
78
1.244
D/E ratiox
1.416
1.561
1.462
1.328
1.309
1.357
1.380
1.366
1.328
1.232
0.892
1.357
1.362
24
581.5
Enterprise value¥M
658.7
670.1
674.3
645.3
609.5
629.4
569.0
582.2
601.6
563.3
152.4
(1.56%)
(0.56%)
34
318.9
LT debt¥M
263.7
259.9
270.4
283.3
297.1
261.1
278.1
269.4
273.2
275.1
159.1
(1.53%)
(0.29%)
79
Revenue
¥715.7M
0.81%
1.00×
Cost of revenue
¥362.1M
0.62%
0.98×
Operating expenses
¥148.0M
1.34%
1.05×
Goodwill & intangibles
16.37%
Property and equipment
15.05%