335.3
Revenue¥M
302.8
317.7
324.6
338.2
344.4
351.9
368.6
386.1
395.2
404.8
348.7
3.28%
3.12%
73
23.04
Revenue growth%
0.40
0.40
0.40
0.40
3.14
1.63
4.52
4.53
1.95
0.40
23.28
1.95
1.01
27
23.32
Gross margin%
2.21
0.40
0.77
0.40
2.09
0.76
0.40
0.40
1.28
0.40
10.52
0.40
0.58
24
8.36
Operating margin%
28.60
31.08
32.73
34.61
35.26
34.07
35.01
32.07
30.97
30.25
6.26
32.07
32.40
43
20.49
Net margin%
7.59
7.75
7.45
5.02
3.40
0.88
2.73
3.54
4.84
2.04
2.20
2.73
4.19
37
20.83
P/E ratio (avg)x
15.04
16.50
18.37
19.53
17.93
18.85
18.42
18.88
18.76
18.12
8.274
18.76
18.40
12
14.59
EV/EBITx
32.00
34.41
39.00
35.43
38.99
40.52
40.27
38.16
34.71
38.63
19.56
38.63
38.39
7
17.02
FCF yield (avg)%
28.08
26.22
26.63
24.54
23.58
24.38
24.35
22.71
20.91
23.79
16.51
23.79
24.37
56
16.69
FCF margin%
22.66
25.46
23.09
23.66
25.70
27.73
28.58
30.87
32.15
29.47
10.93
29.47
26.71
75
0.190
FCF / Net incomex
1.795
1.769
1.668
1.728
1.655
1.858
1.960
2.123
2.363
2.265
1.483
2.123
1.826
32
20.63
ROIC%
12.89
15.09
12.81
10.25
7.77
4.88
7.57
6.18
3.97
4.92
6.94
4.92
7.67
93
14.43
Return on equity%
23.10
20.35
20.17
22.72
21.83
22.08
24.55
25.63
27.95
30.41
6.26
25.63
22.91
33
3.64
Return on assets%
16.37
14.71
15.35
13.17
13.24
15.71
15.39
17.43
18.89
18.03
5.88
17.43
15.55
73
0.04
EPS¥
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.04
0.42%
(0.77%)
—
11.12
EPS growth%
11.73
14.15
11.58
11.04
13.33
15.93
16.63
15.59
13.30
15.75
28.50
15.75
13.74
38
0.01
Bookvalue per sh¥
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
1.92%
(0.77%)
—
0.03
FCF per share¥
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
(0.05%)
1.00%
—
0.03
Dividend per sh¥
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.04
6.71%
8.84%
—
8.88
Div yield (avg)%
29.71
29.27
31.42
29.88
31.41
34.35
36.15
34.10
36.60
37.92
25.85
36.15
32.76
16
24.03
Payout ratio%
23.12
21.81
19.33
20.55
18.22
19.62
18.46
17.73
16.71
16.62
23.04
17.73
18.90
44
3.259
Shares (diluted)B
4.314
4.582
5.057
5.750
6.502
7.169
7.378
8.343
9.285
9.155
3.304
7.08%
7.50%
78
13.96
Buyback yield%
6.23
8.73
7.31
10.09
9.19
8.20
10.20
8.85
7.90
6.07
5.45
8.20
8.46
79
0.992
D/E ratiox
1.350
1.601
1.654
1.954
2.286
2.374
2.791
2.739
3.061
3.238
1.536
2.791
2.330
65
328.2
Enterprise value¥M
10.92
11.12
11.02
9.913
8.902
9.649
10.50
9.958
9.284
9.300
303.7
0.88%
(1.88%)
81
158.3
LT debt¥M
107.4
127.8
127.7
130.9
144.3
157.8
167.6
184.7
211.2
252.0
222.3
11.80%
8.96%
70
Revenue
¥404.8M
3.12%
1.00×
Cost of revenue
¥175.3M
2.81%
0.97×
Operating expenses
¥91.82M
3.18%
1.01×
Goodwill & intangibles
18.28%