124.6
Revenue¥M
591.9
614.6
643.9
684.7
707.7
751.4
763.1
784.2
826.1
850.1
128.7
3.73%
3.93%
9
21.02
Revenue growth%
19.95
21.13
22.92
22.19
20.60
18.15
18.53
20.87
21.78
24.37
20.68
20.87
21.00
5
8.29
Gross margin%
21.57
20.72
23.59
25.54
23.81
21.00
23.57
24.70
24.80
26.61
27.88
24.70
23.70
36
18.98
Operating margin%
21.11
23.16
20.90
18.77
17.39
18.40
17.71
14.85
13.72
15.07
5.12
15.07
18.06
45
22.50
Net margin%
15.44
16.09
13.93
16.45
18.56
19.12
16.30
19.13
21.96
24.47
13.83
19.13
17.50
20
33.35
P/E ratio (avg)x
26.07
25.31
24.21
23.16
23.74
23.19
21.18
21.78
19.98
17.83
37.06
21.18
23.17
13
10.30
EV/EBITx
12.01
12.32
12.08
10.57
10.49
10.89
10.31
11.15
10.60
10.09
7.198
10.60
10.75
45
21.44
FCF yield (avg)%
13.24
15.11
13.57
13.40
15.48
15.33
15.26
14.07
12.55
11.51
18.69
14.07
13.82
40
25.10
FCF margin%
27.19
26.95
28.53
28.95
31.22
32.18
32.96
33.12
34.17
32.49
3.94
32.96
31.70
95
0.519
FCF / Net incomex
1.449
1.424
1.587
1.737
1.635
1.740
1.884
1.793
1.662
1.766
1.693
1.766
1.700
43
15.75
ROIC%
3.75
5.85
3.61
5.13
6.46
3.73
5.30
2.32
4.66
3.38
29.72
3.73
4.21
61
9.50
Return on equity%
4.94
3.05
5.63
3.68
2.39
0.40
1.33
0.40
0.40
0.40
4.55
0.40
1.86
28
20.19
Return on assets%
5.80
6.08
6.00
8.37
5.75
6.13
7.17
6.83
7.76
5.83
12.21
6.83
6.10
57
0.21
EPS¥
0.10
0.09
0.09
0.08
0.07
0.07
0.07
0.07
0.07
0.07
0.24
(1.32%)
(3.72%)
—
25.56
EPS growth%
7.68
6.79
9.25
11.98
9.16
9.53
6.54
6.48
4.59
6.76
20.32
6.54
7.23
12
0.17
Bookvalue per sh¥
0.37
0.36
0.32
0.30
0.28
0.27
0.26
0.26
0.24
0.23
0.07
(3.52%)
(3.94%)
—
0.11
FCF per share¥
0.20
0.20
0.23
0.23
0.23
0.24
0.23
0.22
0.22
0.23
0.32
(0.01%)
0.69%
—
0.14
Dividend per sh¥
0.33
0.32
0.35
0.35
0.38
0.38
0.35
0.38
0.40
0.38
0.21
(0.13%)
1.44%
—
25.67
Div yield (avg)%
13.40
16.04
17.04
18.93
20.39
20.89
19.87
20.61
17.63
19.65
4.36
19.87
19.29
74
8.73
Payout ratio%
12.35
13.92
12.64
9.74
8.59
7.71
9.19
9.50
8.23
8.84
9.69
8.84
9.34
80
1.146
Shares (diluted)B
0.955
0.949
0.872
0.798
0.773
0.666
0.582
0.620
0.613
0.644
1.145
(3.58%)
(4.47%)
75
27.04
Buyback yield%
24.08
25.43
22.90
23.12
23.31
23.88
23.04
22.58
22.60
24.64
15.59
23.04
23.21
23
1.102
D/E ratiox
0.267
0.238
0.234
0.203
0.204
0.207
0.201
0.190
0.193
0.206
1.338
0.201
0.205
12
96.85
Enterprise value¥M
36.08
36.81
31.96
32.88
35.58
37.95
36.36
33.35
32.13
34.22
578.8
(0.78%)
(0.82%)
84
174.0
LT debt¥M
462.2
436.7
474.2
467.0
467.8
445.4
473.9
438.3
415.1
419.9
586.6
(2.14%)
(1.37%)
14
Revenue
¥850.1M
3.93%
1.00×
Cost of revenue
¥536.3M
3.95%
1.00×
Operating expenses
¥127.2M
4.56%
1.06×