81.19
Revenue¥M
401.4
398.4
400.4
404.0
406.6
404.1
404.2
406.0
404.7
414.7
90.27
0.39%
0.48%
36
17.35
Revenue growth%
15.44
15.84
17.82
14.96
16.31
18.42
17.13
19.15
19.08
16.46
21.03
18.42
16.80
85
14.96
Gross margin%
24.86
25.87
25.06
23.54
26.36
27.91
24.99
27.34
26.97
26.40
18.44
26.97
26.12
11
28.66
Operating margin%
11.70
8.90
10.10
13.03
12.73
14.28
14.89
14.97
15.27
14.61
2.77
14.89
13.65
55
13.04
Net margin%
25.25
28.07
29.42
30.96
29.82
32.45
34.58
36.73
34.68
33.04
6.52
34.58
31.71
14
31.23
P/E ratio (avg)x
20.25
22.57
22.42
22.98
25.30
24.68
28.00
31.80
33.30
39.49
31.25
31.80
24.99
90
16.47
EV/EBITx
13.09
14.08
15.62
18.10
18.95
20.06
19.34
22.82
26.96
27.31
15.84
22.82
19.14
23
7.65
FCF yield (avg)%
16.14
15.04
16.17
15.81
16.39
14.37
13.66
13.90
16.86
17.17
20.51
14.37
15.98
19
4.44
FCF margin%
13.58
10.97
9.13
10.89
8.93
7.35
9.61
6.68
3.83
6.60
7.80
6.68
9.03
63
0.308
FCF / Net incomex
0.938
0.879
0.806
0.797
0.794
0.830
0.793
0.890
0.817
0.903
0.921
0.830
0.823
35
3.54
ROIC%
14.12
16.77
14.47
11.87
11.23
10.11
10.28
12.48
15.29
12.54
10.07
12.48
12.51
31
14.24
Return on equity%
10.67
11.64
10.33
13.13
12.69
15.16
13.99
11.53
12.70
13.64
18.41
13.64
12.70
87
9.26
Return on assets%
8.77
9.63
10.33
8.37
5.60
7.12
4.61
6.71
8.07
8.85
2.50
7.12
8.22
86
0.06
EPS¥
0.12
0.11
0.13
0.14
0.17
0.20
0.21
0.24
0.24
0.24
0.06
7.18%
9.30%
—
14.14
EPS growth%
11.78
10.09
9.48
8.70
10.49
13.08
15.88
16.35
18.36
19.45
27.22
16.35
12.43
62
0.01
Bookvalue per sh¥
0.13
0.13
0.15
0.18
0.21
0.24
0.26
0.30
0.32
0.31
0.08
7.98%
10.14%
—
0.06
FCF per share¥
0.05
0.06
0.06
0.07
0.08
0.09
0.09
0.11
0.11
0.11
0.02
6.55%
7.69%
—
0.07
Dividend per sh¥
0.08
0.09
0.10
0.11
0.12
0.13
0.14
0.16
0.18
0.20
0.08
10.28%
10.63%
—
10.42
Div yield (avg)%
24.06
22.44
25.11
27.56
28.28
26.88
26.65
26.21
26.46
25.31
12.31
26.46
26.34
26
10.14
Payout ratio%
13.89
13.27
11.53
10.01
12.81
15.35
17.65
18.61
16.98
17.23
20.80
17.23
14.62
41
1.506
Shares (diluted)B
1.426
1.563
1.690
1.697
1.559
1.754
1.811
1.839
1.707
1.743
1.475
2.26%
2.53%
52
14.22
Buyback yield%
4.56
1.75
3.97
1.00
0.62
0.40
1.18
1.01
0.40
0.40
28.68
0.40
1.00
68
0.339
D/E ratiox
1.286
1.160
1.004
0.925
1.014
1.017
1.007
0.874
0.844
0.779
1.216
0.874
1.005
13
204.6
Enterprise value¥M
217.9
245.9
234.6
270.9
260.3
246.2
255.6
274.9
260.9
249.3
239.4
(0.86%)
1.04%
92
51.35
LT debt¥M
344.8
376.8
355.6
354.8
391.7
427.3
444.4
500.9
474.9
509.8
310.4
5.41%
4.84%
32
Revenue
¥414.7M
0.48%
1.00×
Cost of revenue
¥245.7M
0.43%
0.99×
Operating expenses
¥86.98M
1.05%
1.06×