8.141
Revenue¥M
20.20
20.28
19.87
20.37
20.79
20.96
20.52
20.64
20.31
20.37
8.376
(0.41%)
(0.05%)
82
5.08
Revenue growth%
2.53
1.30
2.03
2.88
1.25
0.40
0.63
0.40
0.40
0.40
6.03
0.40
0.94
54
17.20
Gross margin%
18.84
16.93
19.83
18.85
17.52
19.19
20.32
22.50
22.50
23.18
20.30
22.50
19.51
58
10.51
Operating margin%
8.11
7.79
8.71
11.39
9.82
9.12
10.08
12.27
10.78
12.31
6.92
10.78
9.95
54
9.98
Net margin%
5.20
6.33
3.57
6.22
4.05
7.03
4.37
2.17
3.24
1.68
18.83
3.24
4.21
60
18.95
P/E ratio (avg)x
18.29
18.65
22.02
24.91
24.71
27.47
28.64
30.27
31.07
31.11
19.44
30.27
26.19
20
18.78
EV/EBITx
28.87
29.89
29.36
31.80
31.64
33.87
33.54
36.42
37.16
34.69
21.02
34.69
32.67
28
21.01
FCF yield (avg)%
24.07
25.25
24.82
27.22
24.53
21.75
22.40
23.48
22.91
22.97
12.49
22.91
23.77
48
12.06
FCF margin%
21.64
24.59
27.58
27.75
28.24
28.51
25.93
27.05
24.40
23.64
5.70
25.93
26.49
67
0.403
FCF / Net incomex
1.062
1.045
1.091
1.050
1.073
1.044
1.050
1.105
1.101
0.955
0.323
1.050
1.056
50
21.62
ROIC%
11.84
12.21
11.11
13.01
14.59
12.52
13.25
12.40
13.89
12.31
16.13
12.52
12.46
27
14.43
Return on equity%
7.28
5.15
5.70
6.58
8.09
6.31
3.33
3.38
5.75
8.21
10.80
5.75
6.03
94
10.32
Return on assets%
0.71
0.40
0.40
2.59
0.40
0.40
0.40
0.40
1.38
0.40
5.98
0.40
0.40
79
0.06
EPS¥
0.12
0.14
0.16
0.17
0.17
0.17
0.18
0.18
0.21
0.25
0.07
7.19%
7.86%
—
16.78
EPS growth%
29.00
28.52
26.90
25.95
25.09
22.73
20.55
19.46
18.34
16.00
13.84
19.46
23.91
83
0.10
Bookvalue per sh¥
0.09
0.10
0.12
0.12
0.15
0.17
0.18
0.18
0.17
0.19
0.16
5.13%
8.89%
—
0.02
FCF per share¥
0.07
0.08
0.09
0.09
0.09
0.10
0.10
0.10
0.09
0.09
0.03
0.13%
3.61%
—
0.14
Dividend per sh¥
0.21
0.21
0.22
0.22
0.22
0.25
0.30
0.31
0.33
0.32
0.08
7.71%
4.20%
—
11.25
Div yield (avg)%
20.80
21.81
21.47
20.66
22.98
23.94
24.39
24.53
26.06
24.86
5.73
24.53
23.46
66
8.55
Payout ratio%
22.70
22.44
25.39
25.28
24.87
27.03
29.36
31.54
31.22
28.38
6.29
29.36
26.21
36
59.15
Shares (diluted)M
98.91
107.2
116.9
116.5
127.9
145.1
143.6
162.2
165.8
157.4
59.16
4.24%
5.12%
10
16.08
Buyback yield%
12.35
9.80
9.22
11.13
8.42
6.01
7.76
6.97
5.43
3.60
4.48
6.01
8.09
25
1.248
D/E ratiox
1.426
1.595
1.590
1.704
1.702
1.921
2.074
2.078
2.022
1.885
1.578
2.022
1.795
79
1.644
Enterprise value¥M
18.37
18.77
18.30
17.95
19.37
18.64
20.46
22.58
25.40
24.65
8.472
4.94%
3.65%
72
12.12
LT debt¥M
4.167
4.287
4.817
5.122
5.569
6.187
7.179
8.070
9.202
10.09
1.605
12.62%
11.08%
32
Revenue
¥20.37M
(0.05%)
1.00×
Cost of revenue
¥12.09M
0.13%
1.02×
Operating expenses
¥4.514M
(0.56%)
0.95×
Spread over hurdle
36.39%