593.0
Revenue¥M
632.4
634.4
635.1
652.1
654.2
658.8
658.1
656.9
667.3
663.1
635.5
0.27%
0.54%
87
8.93
Revenue growth%
30.23
28.90
30.58
33.17
35.82
37.01
34.36
36.81
39.34
36.86
5.51
36.86
35.09
59
2.25
Gross margin%
23.64
26.42
25.28
26.92
24.01
24.49
23.13
24.78
26.82
28.03
10.72
24.78
25.03
42
23.38
Operating margin%
9.85
11.75
9.11
8.87
7.00
6.48
6.68
8.64
9.71
8.92
13.67
8.64
8.90
35
3.64
Net margin%
8.50
9.67
10.58
12.56
11.19
11.95
13.56
12.59
14.77
13.22
28.28
13.22
12.26
71
23.55
P/E ratio (avg)x
21.87
25.94
27.82
32.79
33.74
36.17
40.18
42.36
45.03
46.88
10.27
42.36
34.96
90
17.14
EV/EBITx
14.94
14.29
15.22
13.74
13.32
11.83
12.88
13.42
13.16
12.87
18.49
12.88
13.37
20
28.56
FCF yield (avg)%
21.09
20.87
20.20
18.02
16.66
15.53
15.52
13.37
12.99
14.30
8.88
14.30
16.10
58
28.22
FCF margin%
6.16
7.33
6.82
5.64
6.34
5.75
8.06
8.84
9.91
7.23
29.65
8.06
7.02
10
0.452
FCF / Net incomex
1.245
1.309
1.321
1.355
1.158
1.192
1.255
1.158
1.133
1.038
0.980
1.158
1.218
54
15.19
ROIC%
29.84
31.84
32.94
35.85
37.11
34.51
35.12
35.06
35.63
33.78
19.25
35.06
34.79
61
7.25
Return on equity%
26.38
26.00
23.37
21.95
19.33
16.80
18.12
19.86
20.81
20.90
17.21
19.86
20.86
51
8.44
Return on assets%
17.18
15.20
14.37
12.60
9.96
8.14
6.53
6.64
4.64
2.47
27.21
6.53
9.05
40
2.30
EPS¥
1.87
1.74
1.60
1.60
1.43
1.54
1.59
1.52
1.44
1.42
2.46
(0.15%)
(1.54%)
—
19.68
EPS growth%
20.10
20.23
17.97
20.95
23.47
24.39
27.09
28.92
27.10
24.29
22.07
27.09
23.88
48
1.91
Bookvalue per sh¥
4.35
3.90
3.84
4.16
4.43
4.02
4.31
4.68
4.82
4.88
4.49
1.93%
1.64%
—
4.18
FCF per share¥
2.27
2.21
2.00
2.06
2.00
2.01
1.92
1.97
1.99
1.90
1.41
(1.02%)
(1.41%)
—
4.13
Dividend per sh¥
1.27
1.35
1.50
1.52
1.53
1.48
1.76
1.77
2.08
2.46
3.24
9.91%
7.15%
—
19.66
Div yield (avg)%
12.23
15.22
13.18
15.04
14.21
12.62
15.50
12.55
12.02
10.69
28.08
12.55
12.90
69
14.55
Payout ratio%
6.12
5.58
7.33
10.26
9.48
9.59
8.52
5.58
8.56
8.85
23.59
8.56
8.54
76
94.17
Shares (diluted)M
174.6
197.2
198.8
188.2
198.5
198.8
234.3
242.9
255.2
259.6
94.67
5.52%
4.91%
11
7.05
Buyback yield%
21.22
20.19
17.80
18.33
16.19
16.80
17.93
19.66
20.89
20.39
23.22
19.66
18.99
39
0.815
D/E ratiox
0.812
0.885
0.900
0.866
0.942
0.925
0.866
0.870
0.833
0.731
0.547
0.866
0.868
77
128.9
Enterprise value¥M
420.4
393.3
428.6
475.3
520.5
530.7
549.7
590.0
551.1
614.2
68.32
3.37%
3.31%
42
52.40
LT debt¥M
509.3
502.1
564.9
605.8
638.2
636.8
725.8
879.7
898.4
926.6
321.6
7.74%
5.94%
29
Revenue
¥663.1M
0.54%
1.00×
Cost of revenue
¥371.6M
0.54%
1.00×
Operating expenses
¥128.5M
0.46%
0.99×
Property and equipment
20.75%
Spread over hurdle
12.39%