106.2
Revenue¥M
162.3
165.7
169.9
171.0
175.1
174.6
174.5
179.1
183.4
188.3
115.3
1.46%
1.80%
56
12.79
Revenue growth%
0.40
1.46
3.75
2.38
0.84
2.93
1.40
2.95
2.39
4.76
9.61
2.93
2.39
60
18.28
Gross margin%
23.80
24.92
22.74
25.07
24.23
24.61
26.94
28.69
30.70
30.35
17.99
28.69
25.00
48
22.79
Operating margin%
12.21
9.28
6.80
7.49
7.83
9.79
12.62
10.04
11.88
11.75
4.18
11.75
9.92
54
24.41
Net margin%
11.13
12.44
13.38
15.80
14.73
14.25
12.69
14.25
11.28
12.10
13.26
12.69
13.03
50
12.62
P/E ratio (avg)x
33.29
33.78
32.65
34.15
35.27
38.34
40.30
38.14
42.33
43.99
8.225
40.30
36.70
52
29.41
EV/EBITx
16.84
15.96
15.02
13.26
14.07
13.22
13.32
12.32
12.19
11.93
26.02
12.32
13.29
8
11.88
FCF yield (avg)%
5.04
6.63
7.62
6.02
5.39
4.81
6.30
4.62
2.50
3.58
5.68
4.62
5.21
83
7.08
FCF margin%
15.70
15.10
16.04
14.03
16.15
14.22
14.24
12.19
9.21
7.30
4.85
12.19
14.23
61
0.608
FCF / Net incomex
1.578
1.490
1.513
1.379
1.387
1.235
1.318
1.322
1.187
1.092
0.854
1.235
1.350
79
13.04
ROIC%
0.40
0.40
0.40
0.57
0.40
0.57
0.40
0.40
1.19
1.00
13.23
0.57
0.40
39
24.75
Return on equity%
19.47
22.25
20.28
17.81
15.29
15.87
14.55
17.40
19.70
22.00
8.57
17.40
18.64
89
22.21
Return on assets%
18.31
18.21
16.62
16.16
17.06
15.72
13.87
14.08
12.70
14.80
2.71
14.08
15.94
59
0.23
EPS¥
0.31
0.32
0.37
0.40
0.46
0.44
0.44
0.43
0.46
0.55
0.24
3.80%
7.61%
—
10.46
EPS growth%
14.78
16.70
16.03
17.27
19.20
18.48
20.02
21.35
19.05
18.16
5.19
19.05
18.32
65
0.10
Bookvalue per sh¥
0.15
0.17
0.18
0.17
0.17
0.16
0.18
0.16
0.18
0.19
0.06
1.97%
1.88%
—
0.13
FCF per share¥
0.20
0.17
0.17
0.17
0.15
0.14
0.14
0.14
0.14
0.13
0.13
(2.96%)
(3.81%)
—
0.20
Dividend per sh¥
0.19
0.19
0.21
0.24
0.25
0.24
0.24
0.28
0.33
0.36
0.12
7.89%
8.70%
—
10.52
Div yield (avg)%
9.70
9.27
6.61
3.70
0.87
0.49
3.14
2.94
3.42
2.74
17.85
2.94
3.28
85
23.08
Payout ratio%
9.83
7.72
6.17
6.94
4.23
2.17
0.40
0.49
3.19
1.33
25.16
1.33
3.71
36
164.4
Shares (diluted)M
164.9
179.5
184.0
156.2
153.9
144.0
138.9
138.6
149.4
152.0
163.1
(0.26%)
(0.17%)
84
7.50
Buyback yield%
10.01
12.63
12.81
13.56
15.33
14.72
12.61
14.94
16.19
15.90
7.21
14.94
14.14
42
1.398
D/E ratiox
1.111
1.152
1.272
1.339
1.255
1.188
1.241
1.292
1.444
1.478
0.847
1.292
1.264
48
23.59
Enterprise value¥M
198.4
219.6
226.9
219.3
193.8
195.2
191.1
205.3
227.4
242.7
66.43
4.61%
1.84%
33
118.0
LT debt¥M
35.67
34.40
31.99
32.78
34.14
35.01
39.06
39.44
35.11
33.59
122.1
(0.32%)
0.08%
65
Revenue
¥188.3M
1.80%
1.00×
Cost of revenue
¥97.02M
1.87%
1.01×
Operating expenses
¥28.35M
2.42%
1.06×