468.0
Revenue¥M
565.8
573.0
588.9
582.3
587.1
596.8
601.2
598.6
587.3
601.1
486.1
0.47%
0.83%
53
22.09
Revenue growth%
11.65
11.65
14.09
14.27
17.17
15.60
16.63
15.36
14.49
12.36
26.65
15.36
14.38
37
18.71
Gross margin%
17.05
16.59
19.37
17.26
15.23
16.24
18.25
16.49
17.33
18.07
24.78
17.33
17.15
66
17.11
Operating margin%
7.73
9.42
10.54
9.57
6.89
5.98
6.52
8.66
9.72
11.56
28.87
8.66
9.04
57
4.48
Net margin%
31.66
32.17
33.12
34.78
37.11
38.45
37.06
35.38
35.22
33.23
27.91
35.38
35.00
46
29.89
P/E ratio (avg)x
21.06
19.64
16.68
14.37
15.15
12.97
11.05
11.95
11.57
9.817
25.27
11.57
13.67
32
17.33
EV/EBITx
10.50
10.15
9.102
7.935
7.798
7.327
7.249
6.713
7.054
6.232
14.73
7.054
7.562
46
2.48
FCF yield (avg)%
8.82
5.92
3.02
4.30
1.57
0.40
0.40
2.88
1.39
3.48
4.29
1.39
2.95
73
18.51
FCF margin%
9.33
11.40
9.02
7.66
6.83
6.64
4.61
2.01
4.11
6.51
5.71
4.61
6.73
87
0.142
FCF / Net incomex
0.553
0.506
0.442
0.470
0.436
0.436
0.370
0.382
0.356
0.356
0.140
0.370
0.436
61
4.92
ROIC%
11.49
10.15
9.99
11.49
10.64
13.39
12.31
11.07
8.39
11.13
15.18
11.13
11.10
71
27.71
Return on equity%
5.46
6.70
5.40
7.09
4.15
6.98
4.64
4.57
6.97
9.21
27.43
6.97
6.08
88
14.87
Return on assets%
7.46
7.12
8.26
10.58
12.71
11.94
14.34
14.04
11.24
13.87
26.26
13.87
11.59
56
7.76
EPS¥
4.44
4.73
5.12
4.84
5.13
4.78
4.62
4.03
4.25
4.28
8.09
(3.58%)
(1.12%)
—
6.85
EPS growth%
10.07
12.67
9.67
9.51
10.25
11.97
14.16
16.31
18.82
16.28
3.59
16.28
12.32
57
4.58
Bookvalue per sh¥
0.79
0.68
0.72
0.72
0.77
0.80
0.79
0.70
0.64
0.66
5.17
(2.94%)
(3.15%)
—
5.39
FCF per share¥
4.50
5.13
5.93
5.80
6.91
7.02
7.84
7.48
7.18
7.93
5.25
2.79%
6.76%
—
5.44
Dividend per sh¥
3.20
3.37
3.74
3.94
4.51
4.94
4.66
4.90
4.73
4.51
4.00
—
3.05%
—
22.33
Div yield (avg)%
30.92
31.40
31.00
32.38
30.62
29.64
27.36
25.45
26.59
25.76
28.93
26.59
30.13
13
6.21
Payout ratio%
5.10
2.82
4.86
7.49
5.88
4.22
5.94
6.12
4.08
3.28
11.18
4.22
4.98
81
60.44
Shares (diluted)M
65.37
71.23
74.58
77.75
72.94
75.59
87.04
97.21
97.86
98.92
60.60
6.28%
4.37%
84
17.00
Buyback yield%
6.26
7.95
10.14
10.55
11.90
11.38
12.99
10.60
10.02
7.90
11.83
10.60
10.34
70
0.709
D/E ratiox
1.308
1.499
1.435
1.501
1.660
1.572
1.763
1.963
1.950
1.889
0.766
1.889
1.616
73
0.066
Enterprise value¥B
1.070
1.048
1.248
1.336
1.312
1.290
1.299
1.426
1.469
1.496
0.106
2.66%
3.53%
67
252.6
LT debt¥M
211.3
209.0
240.0
265.2
256.6
293.8
339.7
335.4
388.4
390.4
702.4
8.76%
6.10%
57
Revenue
¥601.1M
0.83%
1.00×
Cost of revenue
¥360.5M
0.96%
1.01×
Operating expenses
¥107.1M
0.15%
0.93×
Property and equipment
16.35%
Spread over hurdle
14.67%