342.0
Revenue¥M
416.5
427.8
429.8
434.7
446.2
446.0
450.2
453.8
462.6
474.7
367.9
1.25%
1.46%
56
24.91
Revenue growth%
21.25
23.32
21.76
18.82
17.64
16.62
16.46
14.75
15.42
12.95
20.49
15.42
17.13
34
14.77
Gross margin%
12.54
10.58
11.05
8.53
6.99
8.55
9.78
7.91
4.91
7.15
13.74
7.91
8.54
78
28.69
Operating margin%
23.97
21.69
23.98
23.73
21.64
24.10
26.86
26.94
24.26
25.66
10.84
25.66
24.04
67
22.50
Net margin%
23.30
25.34
27.41
27.35
25.71
23.79
22.31
24.78
25.01
23.17
15.42
23.79
24.89
93
31.98
P/E ratio (avg)x
42.23
40.55
47.91
56.78
61.13
64.48
71.74
74.54
77.64
82.42
32.31
74.54
62.80
77
28.35
EV/EBITx
26.83
30.36
32.67
35.39
38.02
37.94
37.26
35.97
37.89
36.05
17.91
37.26
36.01
10
3.94
FCF yield (avg)%
3.45
1.66
4.08
1.42
2.50
3.84
2.15
1.92
3.14
3.05
21.72
3.05
2.77
7
26.17
FCF margin%
14.28
13.99
14.20
14.71
16.15
15.34
12.34
14.37
12.29
11.36
7.54
12.34
14.24
23
1.638
FCF / Net incomex
1.215
1.133
0.999
0.880
0.910
0.852
0.751
0.822
0.761
0.779
1.116
0.779
0.866
70
26.70
ROIC%
10.88
11.95
12.39
9.81
11.38
12.92
13.83
11.35
8.99
7.61
2.62
11.35
11.36
94
25.97
Return on equity%
8.32
9.20
8.49
6.12
7.60
6.03
4.43
5.82
4.86
3.75
18.72
4.86
6.08
49
22.22
Return on assets%
27.26
27.61
29.02
29.50
28.56
28.65
25.84
23.17
22.49
23.76
27.37
23.76
27.44
40
3.59
EPS¥
0.53
0.49
0.47
0.42
0.44
0.40
0.35
0.33
0.29
0.31
3.89
(6.50%)
(5.32%)
—
14.57
EPS growth%
3.41
2.30
2.88
3.27
2.89
3.80
1.36
0.40
3.39
3.86
28.54
3.39
3.08
33
4.06
Bookvalue per sh¥
0.89
0.93
0.98
1.09
1.24
1.36
1.44
1.69
1.65
1.62
2.56
5.37%
7.72%
—
2.07
FCF per share¥
3.15
3.07
3.38
3.22
3.68
3.88
4.11
4.24
4.84
4.98
2.27
6.22%
3.85%
—
1.41
Dividend per sh¥
1.74
1.82
1.92
1.72
1.76
1.74
1.75
1.61
1.46
1.30
3.58
(5.95%)
(3.70%)
—
17.25
Div yield (avg)%
18.92
16.49
15.02
17.08
17.97
15.77
13.45
14.58
12.11
14.69
28.07
14.58
15.39
67
10.76
Payout ratio%
18.03
18.61
18.50
16.33
15.46
15.20
18.02
19.34
19.80
19.85
20.66
19.34
18.26
66
101.0
Shares (diluted)M
104.3
112.6
123.1
121.1
123.9
127.3
125.6
137.7
125.1
126.2
97.58
0.37%
0.83%
29
16.19
Buyback yield%
16.88
15.51
16.29
18.21
18.06
15.84
15.99
14.27
13.94
15.26
3.83
15.26
15.91
29
0.396
D/E ratiox
1.409
1.319
1.177
1.076
1.025
0.974
0.951
0.943
1.026
0.987
1.045
0.974
1.025
68
353.3
Enterprise value¥M
117.5
122.2
125.5
107.6
108.0
116.6
99.58
98.31
100.5
87.81
354.0
(4.06%)
(3.00%)
49
0.256
LT debt¥B
0.696
0.791
0.769
0.907
0.919
0.957
0.954
0.934
1.027
1.200
0.356
5.48%
7.08%
11
Revenue
¥474.7M
1.46%
1.00×
Cost of revenue
¥211.3M
1.54%
1.01×
Operating expenses
¥101.4M
0.99%
0.95×
Property and equipment
20.03%
Spread over hurdle
12.23%