38.60
Revenue¥M
116.0
115.7
116.1
117.4
116.7
116.4
114.8
115.0
115.2
114.9
39.48
(0.32%)
0.11%
60
18.09
Revenue growth%
8.02
10.35
9.92
7.14
9.60
9.14
11.79
10.67
9.15
7.59
19.11
9.15
9.38
26
7.22
Gross margin%
18.10
20.12
22.44
23.55
24.37
21.84
21.93
20.60
21.97
19.19
17.94
21.84
21.89
38
10.28
Operating margin%
20.98
19.05
19.06
18.87
16.36
16.61
15.61
18.53
19.10
21.01
13.23
18.53
18.96
69
9.02
Net margin%
21.11
19.33
22.29
22.58
21.01
20.70
23.48
21.99
19.58
17.62
25.73
20.70
21.06
37
22.42
P/E ratio (avg)x
14.47
14.46
16.84
18.33
19.57
21.94
23.83
27.05
30.17
30.82
36.67
27.05
20.75
30
34.95
EV/EBITx
35.12
33.31
38.30
42.92
45.82
53.31
50.34
50.86
49.45
54.91
7.268
50.86
47.63
22
24.43
FCF yield (avg)%
22.70
22.36
20.17
18.91
18.01
20.44
19.14
17.91
17.93
17.64
11.73
17.93
19.03
8
28.67
FCF margin%
22.97
21.43
19.05
18.99
21.13
23.82
24.35
26.65
24.29
21.65
5.17
24.29
22.31
95
1.683
FCF / Net incomex
1.491
1.444
1.332
1.286
1.192
1.337
1.298
1.318
1.345
1.308
1.785
1.318
1.325
91
15.39
ROIC%
31.93
31.73
29.16
29.55
31.52
31.00
29.97
30.23
29.15
32.09
21.82
30.23
30.62
24
8.92
Return on equity%
10.66
9.55
10.85
8.13
8.37
6.61
7.58
7.78
7.50
6.17
2.94
7.50
7.96
52
29.40
Return on assets%
20.05
21.91
19.96
18.37
18.99
19.38
17.36
17.00
14.43
15.10
2.21
17.00
18.68
78
0.08
EPS¥
0.05
0.06
0.06
0.06
0.07
0.07
0.08
0.08
0.08
0.08
0.09
3.55%
5.34%
—
18.63
EPS growth%
4.99
5.70
2.99
0.58
3.44
5.20
7.84
10.10
10.45
7.61
21.60
7.84
5.45
67
0.03
Bookvalue per sh¥
0.03
0.03
0.03
0.03
0.03
0.02
0.02
0.02
0.02
0.02
0.06
(6.60%)
(2.78%)
—
0.04
FCF per share¥
0.03
0.02
0.02
0.02
0.03
0.03
0.02
0.02
0.02
0.02
0.06
(9.16%)
(3.79%)
—
0.02
Dividend per sh¥
0.05
0.05
0.05
0.05
0.04
0.04
0.04
0.03
0.03
0.03
0.06
(5.01%)
(3.87%)
—
12.47
Div yield (avg)%
12.96
14.58
13.55
12.58
14.65
15.68
14.70
15.04
14.11
12.84
10.23
14.70
14.35
63
28.24
Payout ratio%
4.67
1.94
0.40
2.51
5.30
8.23
8.83
6.86
5.44
3.13
17.60
6.86
4.99
84
1.011
Shares (diluted)B
0.920
0.819
0.716
0.619
0.545
0.564
0.578
0.502
0.516
0.460
1.024
(3.34%)
(6.19%)
23
19.85
Buyback yield%
32.73
30.29
29.49
31.46
33.77
35.84
33.83
34.36
33.06
34.89
12.54
34.36
33.42
34
0.694
D/E ratiox
1.730
1.790
1.763
1.826
1.773
1.943
2.230
2.170
2.459
2.312
1.140
2.230
1.884
72
58.48
Enterprise value¥M
65.68
65.05
68.76
79.81
83.18
91.50
105.6
108.0
106.0
107.2
105.8
5.21%
5.79%
40
29.58
LT debt¥M
125.9
130.6
123.3
130.6
120.8
110.0
107.8
120.1
129.4
121.5
10.50
0.12%
(1.35%)
60
Revenue
¥114.9M
0.11%
1.00×
Cost of revenue
¥70.99M
(0.01%)
0.99×
Operating expenses
¥16.17M
0.94%
1.09×
Property and equipment
19.27%
Goodwill & intangibles
18.20%