54.79
Revenue¥M
117.8
117.6
121.4
122.9
125.5
129.7
129.6
129.4
127.9
126.9
60.57
0.22%
0.96%
95
18.01
Revenue growth%
25.30
24.55
25.86
23.96
26.91
29.47
30.74
33.16
30.90
31.17
25.26
30.90
28.19
82
14.17
Gross margin%
2.12
1.23
0.86
0.40
2.74
4.69
6.35
6.78
4.32
3.38
12.82
4.69
3.06
78
6.56
Operating margin%
19.88
22.06
22.45
24.02
22.50
25.15
24.74
25.00
22.76
22.21
25.51
24.74
22.63
8
3.36
Net margin%
18.72
17.82
20.71
19.86
17.96
18.57
16.86
15.16
16.51
16.31
18.58
16.51
17.89
89
16.67
P/E ratio (avg)x
46.78
43.85
44.89
42.41
44.75
50.28
57.38
65.41
66.85
75.19
20.40
65.41
48.53
15
25.87
EV/EBITx
26.83
26.09
27.36
26.90
25.80
25.67
26.47
26.65
26.25
23.91
21.73
26.25
26.36
17
5.04
FCF yield (avg)%
11.42
12.09
10.26
9.91
12.89
10.50
9.28
6.81
4.91
2.06
18.89
6.81
10.09
63
13.68
FCF margin%
3.77
4.12
4.62
6.28
8.35
8.07
10.58
11.73
10.56
9.61
7.06
10.56
8.21
19
1.076
FCF / Net incomex
1.183
1.128
1.149
1.068
1.086
1.104
1.143
1.279
1.442
1.549
0.750
1.279
1.146
69
6.59
ROIC%
4.06
2.81
1.68
1.35
0.40
0.40
0.93
1.40
3.27
3.15
21.65
1.40
1.54
8
3.58
Return on equity%
4.03
2.29
0.40
1.24
2.00
1.10
0.40
0.40
0.65
0.40
27.22
0.40
0.87
75
28.55
Return on assets%
15.53
17.30
15.19
17.34
20.22
22.02
21.49
23.17
23.02
20.09
9.62
22.02
20.15
16
0.34
EPS¥
0.31
0.32
0.30
0.32
0.35
0.39
0.41
0.44
0.48
0.53
0.38
8.57%
5.40%
—
18.04
EPS growth%
12.96
14.96
14.48
14.66
13.10
13.88
14.03
14.98
14.83
14.06
26.98
14.06
14.27
14
0.14
Bookvalue per sh¥
0.25
0.25
0.24
0.25
0.27
0.29
0.32
0.35
0.35
0.34
0.20
4.74%
2.87%
—
0.42
FCF per share¥
0.57
0.61
0.70
0.73
0.72
0.77
0.77
0.79
0.93
0.91
0.24
4.69%
5.95%
—
0.40
Dividend per sh¥
0.33
0.33
0.36
0.42
0.48
0.55
0.63
0.69
0.69
0.72
0.33
8.39%
8.73%
—
8.01
Div yield (avg)%
23.53
21.33
21.97
23.55
25.08
22.16
22.64
21.44
21.99
23.95
4.01
22.16
22.40
46
7.98
Payout ratio%
17.52
17.96
19.67
22.18
20.56
19.71
18.07
20.84
20.11
22.81
10.13
20.11
19.91
17
122.7
Shares (diluted)M
108.7
115.4
122.6
131.0
127.2
120.5
126.7
113.7
100.2
107.5
125.8
(3.31%)
(1.13%)
28
20.42
Buyback yield%
24.78
25.67
25.63
23.21
24.69
22.22
23.32
20.85
18.21
17.38
17.04
20.85
23.26
33
0.284
D/E ratiox
1.147
1.068
1.109
1.146
1.137
1.215
1.236
1.338
1.387
1.399
1.762
1.338
1.181
50
6.718
Enterprise value¥M
82.95
93.25
104.6
99.72
102.2
114.3
123.6
125.0
121.1
124.7
93.79
4.06%
4.62%
21
66.17
LT debt¥M
74.82
74.99
70.94
76.53
79.62
92.85
94.40
105.6
121.3
130.3
6.560
10.36%
6.30%
30
Revenue
¥126.9M
0.96%
1.00×
Cost of revenue
¥63.59M
0.74%
0.98×
Operating expenses
¥30.10M
1.07%
1.01×
Cash and investments
17.17%
Spread over hurdle
94.37%