17.85
Revenue¥M
184.3
182.2
184.8
185.4
184.9
181.9
186.5
184.5
182.0
187.4
18.26
0.27%
0.41%
77
16.14
Revenue growth%
9.00
7.28
5.16
6.05
4.95
2.57
0.40
2.92
0.40
0.40
8.56
0.40
3.93
42
12.76
Gross margin%
21.43
20.49
21.89
22.37
20.11
18.07
17.27
18.07
17.33
19.22
17.08
18.07
19.66
42
28.81
Operating margin%
15.63
13.21
15.35
16.03
17.99
15.40
16.24
16.87
19.00
21.35
20.37
16.87
16.13
53
25.05
Net margin%
20.34
19.83
19.56
16.81
16.42
18.05
17.23
15.08
15.05
16.37
17.03
16.37
17.02
17
28.96
P/E ratio (avg)x
26.13
26.85
31.20
36.00
38.21
43.56
42.90
41.21
40.51
39.81
34.57
41.21
39.01
89
22.77
EV/EBITx
24.12
24.67
24.17
21.43
20.93
21.77
23.33
24.99
27.04
28.28
28.96
24.99
24.14
9
28.19
FCF yield (avg)%
4.03
5.38
3.99
4.77
3.07
3.37
0.42
2.15
3.59
4.15
24.12
3.37
3.79
30
19.72
FCF margin%
23.42
24.80
27.71
28.93
29.69
32.12
34.76
33.52
34.12
32.04
29.08
33.52
30.87
50
1.285
FCF / Net incomex
0.621
0.627
0.653
0.619
0.685
0.781
0.853
0.865
0.919
0.891
0.518
0.865
0.733
52
26.76
ROIC%
21.65
24.51
25.58
28.02
29.78
27.13
29.00
29.69
27.03
27.37
4.41
27.37
27.25
71
7.45
Return on equity%
15.25
16.76
13.80
16.07
14.95
17.47
17.51
19.65
21.36
24.16
17.31
19.65
17.11
34
3.12
Return on assets%
9.90
9.85
10.36
7.89
10.12
12.97
14.94
17.66
20.43
22.19
3.11
17.66
11.67
74
0.07
EPS¥
0.08
0.09
0.10
0.11
0.11
0.11
0.12
0.12
0.14
0.14
0.07
4.40%
6.43%
—
5.00
EPS growth%
13.98
14.40
11.91
12.70
10.17
7.91
9.17
11.41
12.17
14.14
9.11
11.41
12.04
94
0.07
Bookvalue per sh¥
0.12
0.11
0.11
0.12
0.14
0.14
0.14
0.14
0.16
0.15
0.07
1.45%
3.31%
—
0.01
FCF per share¥
0.04
0.04
0.04
0.04
0.05
0.05
0.06
0.06
0.07
0.06
0.03
5.23%
5.57%
—
0.07
Dividend per sh¥
0.05
0.05
0.05
0.05
0.05
0.06
0.05
0.06
0.06
0.07
0.08
7.08%
4.67%
—
25.32
Div yield (avg)%
16.83
19.74
17.64
17.83
16.28
15.99
14.85
11.85
11.06
12.05
9.46
12.05
16.14
7
19.46
Payout ratio%
31.59
34.44
33.33
30.81
29.44
30.99
32.16
31.20
31.84
33.53
27.79
31.84
31.72
10
1.594
Shares (diluted)B
1.523
1.532
1.377
1.437
1.253
1.136
1.017
1.023
1.069
1.091
1.572
(2.73%)
(3.79%)
95
4.73
Buyback yield%
29.98
27.88
25.70
23.55
26.34
26.26
29.22
31.80
33.75
34.49
3.74
31.80
28.55
49
1.099
D/E ratiox
2.217
2.104
2.154
2.423
2.740
2.795
3.125
2.984
3.060
3.186
1.560
3.060
2.767
71
247.4
Enterprise value¥M
146.7
149.9
162.2
175.8
170.2
155.9
160.6
150.8
152.7
133.0
191.3
(4.81%)
(2.33%)
19
99.48
LT debt¥M
31.27
34.79
33.95
31.13
34.07
36.66
38.08
37.47
41.40
40.64
58.11
3.59%
1.33%
94
Revenue
¥187.4M
0.41%
1.00×
Cost of revenue
¥131.2M
0.41%
1.00×
Operating expenses
¥27.19M
1.22%
1.08×
Cash and investments
17.56%