226.7
Revenue¥M
499.6
516.7
536.0
540.3
562.1
586.9
591.1
614.4
639.2
650.8
237.8
2.97%
2.80%
76
3.25
Revenue growth%
7.71
10.48
12.72
12.02
14.71
15.29
12.78
14.35
16.10
13.26
9.46
14.35
13.02
12
4.40
Gross margin%
18.55
15.76
16.67
16.14
18.31
15.73
15.01
15.55
15.62
18.59
26.67
15.62
15.95
78
13.79
Operating margin%
18.69
18.48
20.21
23.11
20.12
19.71
21.23
22.07
21.92
20.49
7.91
21.23
20.35
52
18.38
Net margin%
4.70
6.40
4.90
5.74
6.01
6.38
7.89
6.17
7.73
7.56
6.76
7.56
6.27
69
21.51
P/E ratio (avg)x
32.31
31.52
33.70
33.27
30.41
33.03
35.02
30.63
30.78
27.53
11.88
30.78
31.92
42
20.38
EV/EBITx
23.88
21.13
18.05
19.19
16.98
15.42
16.05
14.27
14.41
15.42
25.83
15.42
16.52
7
7.92
FCF yield (avg)%
2.60
0.54
0.40
0.40
0.40
0.40
0.40
0.40
0.79
1.37
29.05
0.40
0.40
71
14.11
FCF margin%
29.37
30.03
29.27
26.98
28.04
29.20
26.93
24.38
22.66
21.81
28.30
24.38
27.51
40
1.436
FCF / Net incomex
1.285
1.351
1.540
1.737
2.008
2.014
2.204
2.116
2.422
2.260
1.450
2.204
2.011
33
4.45
ROIC%
3.29
5.28
4.63
2.17
0.40
0.40
0.40
0.40
2.64
0.52
26.45
0.40
1.35
41
4.63
Return on equity%
3.47
5.37
3.05
1.78
4.16
2.88
4.90
4.08
4.35
4.65
26.79
4.35
4.12
78
27.85
Return on assets%
12.29
10.69
10.54
13.27
11.16
9.01
6.49
4.68
7.33
4.37
26.05
6.49
9.78
13
0.19
EPS¥
0.18
0.18
0.19
0.21
0.23
0.26
0.26
0.26
0.27
0.25
0.21
2.49%
4.53%
—
3.27
EPS growth%
15.73
13.65
14.68
13.79
16.14
16.40
18.19
19.98
22.68
19.94
4.53
19.94
16.27
14
0.04
Bookvalue per sh¥
0.10
0.10
0.11
0.11
0.12
0.13
0.12
0.11
0.12
0.12
0.21
0.21%
1.72%
—
0.07
FCF per share¥
0.12
0.14
0.16
0.16
0.15
0.14
0.14
0.16
0.16
0.18
0.08
3.95%
4.66%
—
0.08
Dividend per sh¥
0.05
0.05
0.05
0.04
0.04
0.04
0.04
0.03
0.04
0.04
0.03
(3.33%)
(2.73%)
—
10.50
Div yield (avg)%
13.22
13.74
15.52
13.64
16.28
14.17
14.96
13.93
12.56
13.12
21.48
13.93
13.84
85
2.09
Payout ratio%
21.83
22.48
19.56
19.62
18.31
19.68
18.84
17.30
14.82
17.13
29.65
17.30
19.20
33
0.805
Shares (diluted)B
0.989
1.147
1.092
1.111
1.171
1.330
1.250
1.252
1.323
1.355
0.785
2.96%
3.77%
78
17.47
Buyback yield%
8.70
7.91
10.67
13.65
11.81
9.19
10.76
12.80
12.77
12.45
2.14
12.45
11.28
24
0.952
D/E ratiox
1.004
1.088
1.221
1.260
1.183
1.142
1.118
1.236
1.396
1.538
1.027
1.236
1.202
91
107.0
Enterprise value¥M
397.6
357.8
386.8
417.1
384.2
406.2
365.2
384.5
342.0
319.8
200.9
(3.61%)
(3.62%)
61
449.3
LT debt¥M
792.7
780.5
741.6
800.2
765.2
833.0
862.0
965.7
930.1
920.0
433.4
3.75%
2.95%
39
Revenue
¥650.8M
2.80%
1.00×
Cost of revenue
¥352.1M
2.63%
0.98×
Operating expenses
¥142.6M
2.86%
1.01×