42.10
Revenue¥M
59.54
63.12
68.43
71.20
77.05
81.39
85.41
89.71
94.95
99.35
44.35
5.22%
6.13%
38
3.88
Revenue growth%
12.05
11.23
9.69
8.03
7.39
4.64
7.06
8.48
10.25
10.84
3.23
8.48
9.08
78
8.41
Gross margin%
18.96
20.43
23.37
22.52
21.85
21.85
19.97
19.44
21.70
20.41
14.14
20.41
21.07
79
2.38
Operating margin%
0.40
2.61
0.40
1.83
0.74
1.50
0.40
1.95
4.18
1.28
6.73
1.50
1.39
19
7.89
Net margin%
3.38
3.01
1.76
4.63
3.38
4.57
6.08
7.89
6.92
6.98
20.17
6.92
4.60
49
14.88
P/E ratio (avg)x
27.47
30.28
32.81
29.08
28.48
28.39
25.23
25.09
25.40
26.72
25.09
25.40
27.93
34
16.04
EV/EBITx
40.17
47.60
53.28
56.03
65.93
69.22
73.23
71.28
72.38
86.19
37.14
72.38
67.58
53
26.23
FCF yield (avg)%
2.74
4.17
5.62
4.07
6.09
6.85
8.21
7.20
6.44
5.35
21.13
6.85
5.86
78
22.21
FCF margin%
21.90
22.41
22.88
25.43
24.95
26.23
26.74
26.37
25.29
23.10
5.13
26.23
25.12
25
1.382
FCF / Net incomex
1.624
1.681
1.674
1.902
2.137
2.108
2.068
1.983
2.090
2.222
1.370
2.090
2.025
34
3.36
ROIC%
25.33
25.81
24.56
27.15
27.86
25.98
25.12
26.59
29.18
31.36
20.19
26.59
26.29
81
27.99
Return on equity%
19.25
16.88
14.50
16.96
19.10
18.71
20.00
19.54
18.54
17.96
26.42
18.71
18.62
52
21.78
Return on assets%
6.62
5.40
4.01
6.52
7.04
6.73
6.19
7.80
10.02
7.57
25.90
7.57
6.68
68
0.57
EPS¥
0.64
0.72
0.85
0.98
1.10
1.32
1.29
1.28
1.27
1.28
0.63
3.22%
8.47%
—
29.35
EPS growth%
27.97
27.22
25.95
28.28
26.69
27.49
28.11
25.74
22.88
20.67
21.03
25.74
26.96
20
0.35
Bookvalue per sh¥
0.91
1.05
1.04
1.12
1.31
1.49
1.60
1.69
1.79
1.98
0.77
8.56%
7.99%
—
0.25
FCF per share¥
1.34
1.51
1.62
1.59
1.54
1.48
1.51
1.78
1.98
2.02
0.50
5.59%
4.85%
—
0.38
Dividend per sh¥
1.50
1.48
1.36
1.42
1.37
1.29
1.19
1.21
1.26
1.37
0.78
(0.05%)
(1.23%)
—
10.39
Div yield (avg)%
8.27
6.35
3.69
2.29
1.24
0.73
0.40
2.01
3.43
0.82
6.00
0.82
2.15
28
8.54
Payout ratio%
7.00
4.24
5.90
3.34
3.45
3.18
0.84
2.86
0.91
1.77
29.24
1.77
3.26
27
55.06
Shares (diluted)M
64.41
58.32
51.91
50.23
48.38
43.65
43.81
47.30
47.32
43.94
54.06
(1.91%)
(3.17%)
60
27.23
Buyback yield%
25.42
24.47
23.39
24.60
26.25
25.95
26.32
26.47
25.92
25.58
7.35
25.95
25.75
53
0.394
D/E ratiox
2.333
2.728
3.134
3.382
3.713
3.954
4.645
5.382
6.417
6.954
0.988
5.382
3.833
55
26.94
Enterprise value¥M
32.73
31.94
30.58
30.18
28.50
30.18
27.69
24.09
24.23
21.39
43.27
(5.58%)
(3.69%)
57
52.34
LT debt¥M
19.78
20.33
23.21
22.64
23.03
24.51
23.42
26.13
24.48
26.83
75.21
3.10%
2.93%
63
Revenue
¥99.35M
6.13%
1.00×
Cost of revenue
¥65.50M
6.48%
1.03×
Operating expenses
¥16.72M
5.24%
0.92×