71.14
Revenue¥M
80.42
82.47
84.45
85.57
84.95
87.32
88.55
90.58
90.76
90.20
73.30
1.21%
1.26%
74
5.33
Revenue growth%
7.64
10.22
10.86
13.84
16.39
14.22
16.00
15.80
13.55
11.56
4.05
14.22
13.70
68
20.87
Gross margin%
12.03
9.24
8.24
5.90
5.40
5.77
7.80
9.35
10.26
8.38
8.30
8.38
8.31
64
21.54
Operating margin%
0.60
2.09
2.38
3.83
1.17
0.40
0.40
2.96
1.29
0.75
11.88
0.75
1.23
91
20.20
Net margin%
2.08
3.47
5.06
4.71
2.54
0.90
2.53
4.14
6.72
8.65
8.40
4.14
3.80
70
14.63
P/E ratio (avg)x
25.67
27.21
27.04
23.86
22.67
19.87
18.58
19.53
21.00
19.36
9.396
19.53
21.84
88
33.61
EV/EBITx
50.80
49.20
48.89
46.56
47.97
44.47
42.45
41.17
38.29
37.23
17.67
41.17
45.51
89
22.71
FCF yield (avg)%
20.01
20.25
19.43
17.93
19.74
16.95
15.42
18.13
19.70
17.58
29.06
17.58
18.78
13
11.44
FCF margin%
32.74
30.26
29.26
31.92
30.92
31.13
32.69
30.18
29.66
27.39
6.06
30.18
30.59
88
1.571
FCF / Net incomex
1.132
1.203
1.309
1.386
1.420
1.397
1.655
1.671
1.807
1.917
1.347
1.671
1.409
93
16.76
ROIC%
11.43
9.63
8.32
7.04
7.86
6.11
6.22
6.35
6.66
8.41
17.19
6.35
7.45
69
11.55
Return on equity%
15.64
17.08
15.81
14.94
15.11
17.99
17.66
15.86
13.61
12.09
21.69
15.86
15.72
92
13.48
Return on assets%
3.77
5.24
4.70
5.90
4.20
4.26
2.49
2.72
1.77
0.40
19.53
2.49
3.98
93
0.61
EPS¥
0.22
0.23
0.23
0.28
0.27
0.31
0.36
0.34
0.39
0.40
0.68
8.05%
6.14%
—
28.70
EPS growth%
8.90
9.00
10.10
9.99
8.17
5.61
2.82
4.02
2.09
3.51
22.85
3.51
6.89
88
0.24
Bookvalue per sh¥
1.21
1.24
1.39
1.43
1.57
1.71
1.82
1.99
2.28
2.75
0.64
11.86%
10.55%
—
0.79
FCF per share¥
0.37
0.42
0.44
0.49
0.48
0.55
0.61
0.71
0.69
0.82
0.53
11.02%
9.89%
—
0.54
Dividend per sh¥
0.53
0.58
0.67
0.77
0.89
0.96
1.14
1.27
1.35
1.31
0.92
7.94%
10.88%
—
10.66
Div yield (avg)%
20.82
22.97
24.79
25.35
24.57
26.39
24.38
23.69
24.34
22.65
26.50
24.34
24.36
51
25.70
Payout ratio%
6.86
4.39
5.24
7.31
4.88
7.43
5.96
8.00
5.58
7.35
8.47
7.35
6.41
70
67.85
Shares (diluted)M
70.89
68.88
61.35
57.00
51.12
51.77
47.71
47.67
41.36
40.99
68.48
(4.32%)
(4.96%)
21
29.53
Buyback yield%
5.39
8.10
9.67
7.35
7.63
6.25
5.71
7.35
7.11
8.75
14.91
7.11
7.35
84
1.292
D/E ratiox
0.132
0.126
0.135
0.135
0.119
0.105
0.097
0.098
0.093
0.079
1.269
0.097
0.112
79
33.34
Enterprise value¥M
65.41
61.76
60.91
68.23
63.71
68.37
61.85
68.94
71.59
76.79
76.05
3.81%
0.86%
24
38.57
LT debt¥M
55.99
56.15
67.01
67.42
66.15
75.88
88.49
89.91
98.42
119.1
67.87
12.48%
9.34%
41
Revenue
¥90.20M
1.26%
1.00×
Cost of revenue
¥45.78M
1.28%
1.00×
Operating expenses
¥16.16M
0.91%
0.97×