101.2
Revenue¥M
124.2
124.6
124.4
126.2
125.2
126.9
130.8
130.3
130.5
134.9
112.9
1.50%
0.89%
37
15.54
Revenue growth%
8.13
5.97
7.21
8.82
10.29
8.92
10.35
8.57
10.59
13.04
26.36
10.35
8.87
63
21.45
Gross margin%
11.66
12.21
14.48
11.95
9.28
11.71
11.74
13.52
16.08
18.93
17.79
13.52
12.08
66
2.72
Operating margin%
22.46
25.45
24.17
25.04
27.29
28.63
27.05
24.64
23.68
21.76
26.59
24.64
24.84
30
13.49
Net margin%
25.74
25.59
27.21
26.84
25.81
25.63
24.65
23.84
25.31
24.73
16.05
24.73
25.61
6
24.53
P/E ratio (avg)x
9.227
9.393
9.867
9.296
8.629
7.893
8.561
8.858
8.683
7.907
6.733
8.561
8.771
65
21.36
EV/EBITx
35.56
33.78
38.82
39.76
38.09
38.29
38.89
45.42
53.68
61.33
35.83
45.42
38.86
69
12.72
FCF yield (avg)%
8.93
8.62
7.90
10.72
11.22
13.11
11.07
8.87
10.18
13.06
28.36
11.07
10.45
36
26.35
FCF margin%
23.88
22.97
25.73
27.44
27.77
27.66
27.44
27.90
28.03
28.72
20.13
27.90
27.55
8
0.665
FCF / Net incomex
1.240
1.245
1.118
1.100
1.098
1.069
1.022
1.124
1.267
1.346
1.700
1.124
1.121
78
4.01
ROIC%
13.85
14.67
13.33
11.66
12.30
9.84
10.81
10.11
9.02
7.01
5.42
9.84
11.23
11
16.54
Return on equity%
25.70
26.01
25.93
26.96
26.17
25.79
23.32
25.92
27.59
29.89
13.58
25.92
25.97
50
8.62
Return on assets%
20.98
23.09
24.44
25.57
27.36
25.78
25.29
24.77
27.50
27.62
10.14
25.78
25.43
83
0.02
EPS¥
0.08
0.08
0.09
0.09
0.09
0.10
0.10
0.10
0.10
0.09
0.02
(0.35%)
2.76%
—
7.58
EPS growth%
0.42
0.40
0.40
0.40
0.40
2.96
5.62
2.75
5.51
6.64
16.41
5.51
1.59
32
0.03
Bookvalue per sh¥
0.20
0.20
0.21
0.23
0.24
0.26
0.27
0.27
0.30
0.35
0.13
8.26%
7.37%
—
0.08
FCF per share¥
0.15
0.16
0.15
0.16
0.15
0.15
0.15
0.15
0.17
0.17
0.12
3.27%
1.12%
—
0.02
Dividend per sh¥
0.05
0.05
0.05
0.05
0.06
0.06
0.07
0.07
0.08
0.09
0.07
8.49%
6.86%
—
21.16
Div yield (avg)%
24.04
26.38
27.73
28.87
31.47
28.58
26.26
27.31
25.14
27.27
18.27
27.27
27.29
40
24.78
Payout ratio%
22.76
20.11
17.77
19.08
21.88
24.58
24.39
25.83
24.63
27.37
18.23
24.63
23.57
76
684.0
Shares (diluted)M
711.1
743.7
743.3
776.6
727.6
687.2
752.4
675.6
605.4
552.8
685.4
(5.35%)
(2.90%)
77
18.71
Buyback yield%
19.64
21.85
18.91
16.86
15.83
14.43
11.79
9.63
10.68
11.57
22.25
11.57
15.13
95
1.515
D/E ratiox
0.350
0.320
0.315
0.313
0.350
0.344
0.315
0.319
0.308
0.291
0.443
0.315
0.317
17
117.1
Enterprise value¥M
163.3
178.9
159.7
151.2
161.0
152.7
162.4
149.2
148.0
138.3
11.43
(2.99%)
(1.61%)
41
111.6
LT debt¥M
192.3
202.4
223.6
223.4
245.5
277.7
299.3
340.5
375.9
413.7
32.64
11.00%
8.96%
26
Revenue
¥134.9M
0.89%
1.00×
Cost of revenue
¥82.58M
0.94%
1.00×
Operating expenses
¥16.48M
0.69%
0.98×