249.6
Revenue¥M
232.9
237.0
239.8
245.9
251.1
257.6
259.2
262.8
261.7
262.3
266.5
0.87%
1.31%
17
15.16
Revenue growth%
25.81
23.65
23.48
22.86
24.90
22.53
23.74
22.26
23.30
22.79
24.13
22.79
23.39
26
4.61
Gross margin%
7.07
9.10
9.77
7.63
6.57
4.62
5.88
7.29
5.48
7.64
8.73
5.88
7.18
8
8.83
Operating margin%
3.11
2.59
0.40
0.40
2.22
0.40
0.40
1.51
1.15
0.40
10.83
0.40
0.77
69
2.49
Net margin%
20.76
21.82
19.19
19.36
17.26
17.83
18.42
18.80
21.67
20.11
16.61
18.80
19.28
28
36.23
P/E ratio (avg)x
35.12
39.10
39.09
37.22
36.70
35.56
37.58
41.90
45.00
49.42
19.67
41.90
38.34
56
33.58
EV/EBITx
16.23
17.34
17.00
16.48
15.02
13.73
14.81
14.28
15.36
13.83
24.16
14.28
15.19
7
26.94
FCF yield (avg)%
0.40
0.40
0.40
0.40
2.44
1.59
2.32
3.11
1.56
0.40
28.11
1.59
0.98
86
25.04
FCF margin%
12.65
12.52
13.67
12.97
10.41
9.11
6.49
7.56
8.47
11.07
7.15
8.47
10.74
71
1.277
FCF / Net incomex
0.142
0.160
0.163
0.158
0.156
0.166
0.165
0.167
0.186
0.208
0.525
0.167
0.164
15
7.26
ROIC%
15.76
15.95
15.87
14.63
13.68
11.56
11.73
10.86
10.43
11.34
29.16
11.34
12.70
64
2.10
Return on equity%
15.46
12.86
14.34
15.74
13.29
12.40
11.15
8.71
8.00
9.19
7.20
9.19
12.63
67
3.62
Return on assets%
30.32
31.70
30.11
27.65
25.12
26.21
24.92
22.30
20.26
18.46
15.05
22.30
25.67
18
1.56
EPS¥
8.38
9.08
9.17
9.64
9.52
10.30
9.94
9.37
8.98
10.07
1.71
1.12%
1.33%
—
27.28
EPS growth%
21.39
22.40
21.32
19.89
16.99
18.11
15.60
16.98
14.19
16.41
2.05
16.41
17.55
40
4.32
Bookvalue per sh¥
4.59
5.13
5.84
5.57
6.51
7.00
7.58
8.77
9.35
10.91
5.53
10.86%
8.98%
—
3.41
FCF per share¥
9.53
9.34
8.36
7.65
8.57
8.27
7.32
7.13
6.48
6.51
4.42
(5.36%)
(4.70%)
—
7.35
Dividend per sh¥
8.26
7.50
7.96
7.61
7.22
6.82
6.23
5.63
5.99
6.54
9.82
(1.94%)
(2.16%)
—
4.02
Div yield (avg)%
9.23
10.78
9.13
9.34
11.77
10.42
7.87
8.40
11.39
13.77
4.07
10.42
9.88
20
16.00
Payout ratio%
34.84
37.64
38.80
36.45
35.74
34.00
33.43
32.98
31.68
29.20
13.71
32.98
34.42
42
17.65
Shares (diluted)M
13.72
12.86
13.00
13.31
14.80
16.18
15.48
17.05
18.47
19.70
17.82
5.88%
3.17%
87
9.07
Buyback yield%
31.13
28.60
28.19
30.54
33.29
31.70
32.50
31.58
33.99
31.54
14.99
31.70
31.56
60
1.200
D/E ratiox
1.298
1.455
1.550
1.714
1.955
2.095
2.002
1.924
2.036
2.267
1.740
2.036
1.940
50
171.5
Enterprise value¥M
97.35
99.70
104.6
116.0
102.3
109.7
103.9
96.72
94.51
92.46
125.5
(2.00%)
(0.34%)
67
26.74
LT debt¥M
191.8
179.8
159.8
160.6
176.3
181.4
157.4
150.6
143.5
147.0
82.25
(3.58%)
(3.19%)
58
Revenue
¥262.3M
1.31%
1.00×
Cost of revenue
¥155.9M
1.54%
1.02×
Operating expenses
¥49.91M
1.01%
0.97×
Property and equipment
20.34%