43.15
Revenue¥M
170.0
169.0
167.1
165.9
169.2
171.7
169.9
172.6
172.8
173.7
47.53
0.53%
0.20%
18
7.08
Revenue growth%
6.38
5.53
6.96
6.23
7.77
6.95
9.70
12.43
13.53
13.17
4.28
12.43
7.37
47
8.14
Gross margin%
12.39
10.27
12.17
13.35
15.68
14.42
13.03
10.29
11.64
12.60
13.19
12.60
12.49
80
4.58
Operating margin%
29.15
28.06
26.72
24.72
22.07
24.06
25.56
25.86
24.25
25.09
9.30
25.09
25.33
78
14.88
Net margin%
7.12
7.28
6.34
4.28
4.66
6.28
9.00
10.70
11.86
13.94
17.67
10.70
7.20
68
7.093
P/E ratio (avg)x
16.39
15.79
16.80
18.29
18.83
20.96
21.98
25.14
26.56
24.76
36.45
24.76
19.89
40
32.59
EV/EBITx
30.27
27.95
30.30
33.10
34.56
34.37
35.54
35.89
36.76
37.37
37.21
35.89
34.47
87
10.16
FCF yield (avg)%
16.45
18.99
19.86
21.28
19.91
17.15
18.42
17.20
17.47
19.27
16.34
17.47
18.70
12
26.94
FCF margin%
10.96
10.59
9.48
12.25
11.73
14.10
16.71
13.76
15.77
18.10
13.16
15.77
13.00
44
1.639
FCF / Net incomex
1.817
2.052
1.924
2.005
2.187
2.139
2.100
2.390
2.470
2.738
0.563
2.390
2.120
94
20.98
ROIC%
2.55
3.90
6.89
7.79
7.84
10.12
13.09
14.90
16.28
18.18
26.32
14.90
8.98
46
3.26
Return on equity%
23.94
25.43
27.89
24.93
26.15
27.39
27.62
26.84
27.80
27.15
20.47
27.39
27.00
84
9.30
Return on assets%
14.47
15.27
16.45
16.18
17.15
18.03
18.66
16.21
18.53
16.21
2.91
18.03
16.33
7
0.02
EPS¥
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
3.52%
1.97%
—
20.21
EPS growth%
6.79
5.04
6.53
9.52
11.52
9.14
11.42
14.38
15.74
15.82
20.71
14.38
10.47
19
0.04
Bookvalue per sh¥
0.03
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.03
0.03
0.03
(3.27%)
(1.46%)
—
0.01
FCF per share¥
0.05
0.06
0.06
0.06
0.06
0.06
0.06
0.06
0.05
0.05
0.03
(3.12%)
(1.19%)
—
0.03
Dividend per sh¥
0.04
0.04
0.04
0.04
0.05
0.05
0.06
0.06
0.07
0.07
0.02
9.57%
7.02%
—
26.33
Div yield (avg)%
10.59
10.71
10.79
9.61
9.66
8.92
9.78
10.90
13.22
13.67
19.15
10.90
10.65
88
8.58
Payout ratio%
10.06
7.97
10.18
10.92
8.00
5.83
5.16
4.68
3.96
3.64
17.27
4.68
6.90
69
1.639
Shares (diluted)B
1.824
2.055
2.296
2.605
2.960
3.134
3.584
3.996
4.462
4.340
1.632
7.95%
9.24%
64
29.45
Buyback yield%
21.92
24.70
26.00
25.98
27.03
24.13
26.28
27.19
26.21
23.58
10.89
26.21
25.99
79
1.422
D/E ratiox
0.793
0.824
0.858
0.825
0.842
0.809
0.783
0.773
0.753
0.660
1.539
0.773
0.801
29
13.69
Enterprise value¥M
182.3
174.6
153.9
135.9
129.6
117.8
122.2
112.5
115.7
118.9
59.39
(1.71%)
(4.46%)
53
29.46
LT debt¥M
26.85
25.05
23.90
25.54
24.12
22.79
21.32
20.30
20.09
20.51
65.71
(3.18%)
(3.28%)
69
Revenue
¥173.7M
0.20%
1.00×
Cost of revenue
¥121.6M
0.20%
1.00×
Operating expenses
¥27.60M
(0.36%)
0.95×
Cash and investments
16.98%
Goodwill & intangibles
15.85%