204.5
Revenue¥M
286.7
284.7
292.4
299.1
298.3
297.4
293.1
288.2
285.1
284.0
222.4
(0.98%)
(0.09%)
30
25.30
Revenue growth%
12.57
13.85
14.73
13.17
12.66
12.83
9.92
12.63
13.74
14.61
24.99
12.83
13.00
61
26.99
Gross margin%
13.36
11.19
9.44
7.23
9.39
9.10
6.91
6.27
3.30
5.79
16.23
6.27
8.17
14
7.28
Operating margin%
1.32
0.40
3.12
4.41
6.94
5.49
7.60
5.58
3.06
6.03
13.13
5.58
4.95
61
26.92
Net margin%
13.99
11.77
12.01
10.45
8.10
8.64
9.71
7.39
9.71
10.33
3.91
9.71
10.02
27
12.58
P/E ratio (avg)x
24.70
24.43
26.09
27.61
29.98
30.92
27.23
28.57
26.61
27.41
15.91
27.41
27.32
92
13.59
EV/EBITx
11.89
12.09
13.30
13.58
13.71
15.18
14.95
14.22
15.12
13.87
32.46
14.95
13.79
32
29.86
FCF yield (avg)%
25.34
22.52
22.54
22.34
24.16
25.11
24.91
25.66
22.95
22.55
23.97
24.91
23.56
30
24.03
FCF margin%
15.22
13.25
13.35
10.70
13.11
14.56
11.84
13.01
11.99
9.53
7.84
11.99
13.06
41
0.850
FCF / Net incomex
1.223
1.398
1.388
1.416
1.573
1.550
1.654
1.526
1.536
1.623
1.609
1.550
1.531
12
21.25
ROIC%
10.98
10.72
11.78
9.34
9.63
6.73
5.19
3.65
0.83
0.40
16.45
3.65
8.04
81
14.05
Return on equity%
17.30
15.86
15.31
16.15
17.59
17.01
19.23
19.31
19.66
21.15
9.90
19.31
17.45
78
20.50
Return on assets%
29.90
28.30
26.11
28.49
26.63
25.77
25.86
27.68
24.70
24.34
3.45
25.77
26.37
23
0.08
EPS¥
0.14
0.15
0.17
0.20
0.20
0.23
0.26
0.30
0.36
0.42
0.08
15.96%
13.23%
—
3.60
EPS growth%
11.89
11.41
10.09
8.13
8.30
5.61
5.41
6.59
7.50
5.92
27.23
5.92
7.82
75
0.35
Bookvalue per sh¥
0.28
0.30
0.29
0.29
0.31
0.28
0.24
0.21
0.19
0.16
0.26
(12.60%)
(5.27%)
—
0.21
FCF per share¥
0.08
0.08
0.08
0.08
0.07
0.08
0.08
0.08
0.08
0.09
0.27
3.90%
0.32%
—
0.07
Dividend per sh¥
0.30
0.34
0.32
0.34
0.36
0.35
0.37
0.41
0.46
0.46
0.18
5.46%
3.88%
—
10.95
Div yield (avg)%
20.36
17.82
19.47
19.83
17.54
18.51
18.64
17.20
15.85
13.69
6.14
17.20
18.16
75
11.45
Payout ratio%
6.50
6.91
7.09
5.18
3.29
4.04
5.37
7.46
7.01
9.31
28.06
7.01
6.71
59
0.604
Shares (diluted)B
0.874
0.827
0.970
0.932
1.088
1.245
1.220
1.165
1.167
1.340
0.614
4.26%
5.98%
50
10.14
Buyback yield%
18.16
20.37
19.37
20.62
23.57
20.90
23.82
24.59
21.64
18.87
18.29
21.64
20.76
58
0.425
D/E ratiox
1.414
1.351
1.602
1.706
1.702
1.991
2.291
2.328
2.663
2.635
1.077
2.328
1.849
36
190.0
Enterprise value¥M
147.2
142.6
153.0
177.9
178.9
198.0
211.7
213.8
209.1
238.0
33.27
5.88%
6.59%
43
79.68
LT debt¥M
104.7
117.1
130.8
136.1
143.1
160.9
182.4
183.5
172.7
186.4
168.8
5.43%
6.53%
6
Revenue
¥284.0M
(0.09%)
1.00×
Cost of revenue
¥140.3M
(0.32%)
0.98×
Operating expenses
¥55.30M
0.28%
1.04×
Spread over hurdle
18.47%